Highlights

[SPB] YoY Annualized Quarter Result on 2019-01-31 [#1]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 15-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2019
Quarter 31-Jan-2019  [#1]
Profit Trend QoQ -     4,495.99%    YoY -     156.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 192,152 114,760 121,804 120,964 95,412 155,676 244,292 -3.92%
  YoY % 67.44% -5.78% 0.69% 26.78% -38.71% -36.27% -
  Horiz. % 78.66% 46.98% 49.86% 49.52% 39.06% 63.73% 100.00%
PBT 102,096 -154,752 185,680 -58,920 238,584 621,948 94,644 1.27%
  YoY % 165.97% -183.34% 415.14% -124.70% -61.64% 557.14% -
  Horiz. % 107.87% -163.51% 196.19% -62.25% 252.09% 657.14% 100.00%
Tax -9,956 -8,992 -9,496 -5,512 -6,228 -5,516 -13,528 -4.98%
  YoY % -10.72% 5.31% -72.28% 11.50% -12.91% 59.23% -
  Horiz. % 73.60% 66.47% 70.20% 40.75% 46.04% 40.77% 100.00%
NP 92,140 -163,744 176,184 -64,432 232,356 616,432 81,116 2.15%
  YoY % 156.27% -192.94% 373.44% -127.73% -62.31% 659.94% -
  Horiz. % 113.59% -201.86% 217.20% -79.43% 286.45% 759.94% 100.00%
NP to SH 92,140 -163,744 176,184 -64,432 232,356 621,064 77,448 2.94%
  YoY % 156.27% -192.94% 373.44% -127.73% -62.59% 701.91% -
  Horiz. % 118.97% -211.42% 227.49% -83.19% 300.02% 801.91% 100.00%
Tax Rate 9.75 % - % 5.11 % - % 2.61 % 0.89 % 14.29 % -6.17%
  YoY % 0.00% 0.00% 0.00% 0.00% 193.26% -93.77% -
  Horiz. % 68.23% 0.00% 35.76% 0.00% 18.26% 6.23% 100.00%
Total Cost 100,012 278,504 -54,380 185,396 -136,944 -460,756 163,176 -7.83%
  YoY % -64.09% 612.14% -129.33% 235.38% 70.28% -382.37% -
  Horiz. % 61.29% 170.68% -33.33% 113.62% -83.92% -282.37% 100.00%
Net Worth 2,498,095 2,487,787 2,570,247 2,572,471 2,099,499 2,102,739 1,907,074 4.60%
  YoY % 0.41% -3.21% -0.09% 22.53% -0.15% 10.26% -
  Horiz. % 130.99% 130.45% 134.77% 134.89% 110.09% 110.26% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 2,498,095 2,487,787 2,570,247 2,572,471 2,099,499 2,102,739 1,907,074 4.60%
  YoY % 0.41% -3.21% -0.09% 22.53% -0.15% 10.26% -
  Horiz. % 130.99% 130.45% 134.77% 134.89% 110.09% 110.26% 100.00%
NOSH 343,617 343,617 343,616 343,617 343,617 343,617 343,617 -
  YoY % 0.00% 0.00% -0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 47.95 % -142.68 % 144.65 % -53.27 % 243.53 % 395.97 % 33.20 % 6.32%
  YoY % 133.61% -198.64% 371.54% -121.87% -38.50% 1,092.68% -
  Horiz. % 144.43% -429.76% 435.69% -160.45% 733.52% 1,192.68% 100.00%
ROE 3.69 % -6.58 % 6.85 % -2.50 % 11.07 % 29.54 % 4.06 % -1.58%
  YoY % 156.08% -196.06% 374.00% -122.58% -62.53% 627.59% -
  Horiz. % 90.89% -162.07% 168.72% -61.58% 272.66% 727.59% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 55.92 33.40 35.45 35.22 27.77 45.31 71.09 -3.92%
  YoY % 67.43% -5.78% 0.65% 26.83% -38.71% -36.26% -
  Horiz. % 78.66% 46.98% 49.87% 49.54% 39.06% 63.74% 100.00%
EPS 26.80 -47.64 51.28 -18.76 67.64 180.76 22.52 2.94%
  YoY % 156.26% -192.90% 373.35% -127.74% -62.58% 702.66% -
  Horiz. % 119.01% -211.55% 227.71% -83.30% 300.36% 802.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 7.2700 7.2400 7.4800 7.4900 6.1100 6.1200 5.5500 4.60%
  YoY % 0.41% -3.21% -0.13% 22.59% -0.16% 10.27% -
  Horiz. % 130.99% 130.45% 134.77% 134.95% 110.09% 110.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 55.92 33.40 35.45 35.22 27.77 45.31 71.09 -3.92%
  YoY % 67.43% -5.78% 0.65% 26.83% -38.71% -36.26% -
  Horiz. % 78.66% 46.98% 49.87% 49.54% 39.06% 63.74% 100.00%
EPS 26.80 -47.64 51.27 -18.76 67.64 180.76 22.52 2.94%
  YoY % 156.26% -192.92% 373.29% -127.74% -62.58% 702.66% -
  Horiz. % 119.01% -211.55% 227.66% -83.30% 300.36% 802.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 7.2700 7.2400 7.4800 7.4900 6.1100 6.1200 5.5500 4.60%
  YoY % 0.41% -3.21% -0.13% 22.59% -0.16% 10.27% -
  Horiz. % 130.99% 130.45% 134.77% 134.95% 110.09% 110.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 6.1200 4.8600 4.4500 5.4000 5.6100 4.7500 3.4500 -
P/RPS 10.94 14.55 12.55 15.43 20.20 18.50 4.85 14.51%
  YoY % -24.81% 15.94% -18.66% -23.61% 9.19% 281.44% -
  Horiz. % 225.57% 300.00% 258.76% 318.14% 416.49% 381.44% 100.00%
P/EPS 22.82 -10.20 8.68 -28.78 8.30 2.63 15.31 6.88%
  YoY % 323.73% -217.51% 130.16% -446.75% 215.59% -82.82% -
  Horiz. % 149.05% -66.62% 56.69% -187.98% 54.21% 17.18% 100.00%
EY 4.38 -9.81 11.52 -3.47 12.05 38.05 6.53 -6.44%
  YoY % 144.65% -185.16% 431.99% -128.80% -68.33% 482.70% -
  Horiz. % 67.08% -150.23% 176.42% -53.14% 184.53% 582.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.84 0.67 0.59 0.72 0.92 0.78 0.62 5.19%
  YoY % 25.37% 13.56% -18.06% -21.74% 17.95% 25.81% -
  Horiz. % 135.48% 108.06% 95.16% 116.13% 148.39% 125.81% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 15/03/19 28/02/18 28/02/17 24/03/16 27/03/15 28/03/14 25/03/13 -
Price 6.2200 4.7500 4.6500 5.7500 5.4800 5.2300 3.6000 -
P/RPS 11.12 14.22 13.12 16.43 19.74 20.37 5.06 14.02%
  YoY % -21.80% 8.38% -20.15% -16.77% -3.09% 302.57% -
  Horiz. % 219.76% 281.03% 259.29% 324.70% 390.12% 402.57% 100.00%
P/EPS 23.20 -9.97 9.07 -30.65 8.10 2.89 15.97 6.42%
  YoY % 332.70% -209.92% 129.59% -478.40% 180.28% -81.90% -
  Horiz. % 145.27% -62.43% 56.79% -191.92% 50.72% 18.10% 100.00%
EY 4.31 -10.03 11.03 -3.26 12.34 34.56 6.26 -6.03%
  YoY % 142.97% -190.93% 438.34% -126.42% -64.29% 452.08% -
  Horiz. % 68.85% -160.22% 176.20% -52.08% 197.12% 552.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.86 0.66 0.62 0.77 0.90 0.85 0.65 4.77%
  YoY % 30.30% 6.45% -19.48% -14.44% 5.88% 30.77% -
  Horiz. % 132.31% 101.54% 95.38% 118.46% 138.46% 130.77% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

334  324  564  1056 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.015 
 IWCITY 1.020.00 
 TIGER 0.13+0.01 
 TDM 0.32+0.035 
 RSAWIT 0.35+0.065 
 EDUSPEC 0.03+0.005 
 SERBADK-WA 0.48+0.175 
 DGB 0.130.00 
 WCEHB 0.345+0.015 
 SAPNRG 0.2650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers