Highlights

[SPB] YoY Cumulative Quarter Result on 2018-10-31 [#4]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 27-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2018
Quarter 31-Oct-2018  [#4]
Profit Trend QoQ -     -90.03%    YoY -     -102.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 153,284 140,165 121,824 99,092 100,985 239,497 224,422 -6.15%
  YoY % 9.36% 15.06% 22.94% -1.87% -57.83% 6.72% -
  Horiz. % 68.30% 62.46% 54.28% 44.15% 45.00% 106.72% 100.00%
PBT 10,899 114,449 98,759 629,055 214,949 132,171 122,139 -33.14%
  YoY % -90.48% 15.89% -84.30% 192.65% 62.63% 8.21% -
  Horiz. % 8.92% 93.70% 80.86% 515.03% 175.99% 108.21% 100.00%
Tax -12,995 -21,850 -31,397 -35,375 -18,058 -30,892 -46,473 -19.13%
  YoY % 40.53% 30.41% 11.25% -95.90% 41.54% 33.53% -
  Horiz. % 27.96% 47.02% 67.56% 76.12% 38.86% 66.47% 100.00%
NP -2,096 92,599 67,362 593,680 196,891 101,279 75,666 -
  YoY % -102.26% 37.46% -88.65% 201.53% 94.40% 33.85% -
  Horiz. % -2.77% 122.38% 89.03% 784.61% 260.21% 133.85% 100.00%
NP to SH -2,096 92,599 67,362 593,680 198,049 95,337 69,045 -
  YoY % -102.26% 37.46% -88.65% 199.76% 107.74% 38.08% -
  Horiz. % -3.04% 134.11% 97.56% 859.85% 286.84% 138.08% 100.00%
Tax Rate 119.23 % 19.09 % 31.79 % 5.62 % 8.40 % 23.37 % 38.05 % 20.96%
  YoY % 524.57% -39.95% 465.66% -33.10% -64.06% -38.58% -
  Horiz. % 313.35% 50.17% 83.55% 14.77% 22.08% 61.42% 100.00%
Total Cost 155,380 47,566 54,462 -494,588 -95,906 138,218 148,756 0.73%
  YoY % 226.66% -12.66% 111.01% -415.70% -169.39% -7.08% -
  Horiz. % 104.45% 31.98% 36.61% -332.48% -64.47% 92.92% 100.00%
Net Worth 2,463,733 2,539,329 2,511,840 2,601,180 2,040,963 1,947,966 1,886,794 4.54%
  YoY % -2.98% 1.09% -3.43% 27.45% 4.77% 3.24% -
  Horiz. % 130.58% 134.58% 133.13% 137.86% 108.17% 103.24% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - 171,808 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 28.94 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 2,463,733 2,539,329 2,511,840 2,601,180 2,040,963 1,947,966 1,886,794 4.54%
  YoY % -2.98% 1.09% -3.43% 27.45% 4.77% 3.24% -
  Horiz. % 130.58% 134.58% 133.13% 137.86% 108.17% 103.24% 100.00%
NOSH 343,617 343,617 343,617 343,617 343,617 343,556 343,617 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.02% -0.02% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.98% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -1.37 % 66.06 % 55.29 % 599.12 % 194.97 % 42.29 % 33.72 % -
  YoY % -102.07% 19.48% -90.77% 207.29% 361.03% 25.42% -
  Horiz. % -4.06% 195.91% 163.97% 1,776.75% 578.20% 125.42% 100.00%
ROE -0.09 % 3.65 % 2.68 % 22.82 % 9.70 % 4.89 % 3.66 % -
  YoY % -102.47% 36.19% -88.26% 135.26% 98.36% 33.61% -
  Horiz. % -2.46% 99.73% 73.22% 623.50% 265.03% 133.61% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 44.61 40.79 35.45 28.84 29.39 69.71 65.30 -6.15%
  YoY % 9.37% 15.06% 22.92% -1.87% -57.84% 6.75% -
  Horiz. % 68.32% 62.47% 54.29% 44.17% 45.01% 106.75% 100.00%
EPS -0.61 26.95 19.60 172.77 57.64 27.75 20.09 -
  YoY % -102.26% 37.50% -88.66% 199.74% 107.71% 38.13% -
  Horiz. % -3.04% 134.15% 97.56% 859.98% 286.91% 138.13% 100.00%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 7.1700 7.3900 7.3100 7.5700 5.9400 5.6700 5.4900 4.55%
  YoY % -2.98% 1.09% -3.43% 27.44% 4.76% 3.28% -
  Horiz. % 130.60% 134.61% 133.15% 137.89% 108.20% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 44.61 40.79 35.45 28.84 29.39 69.70 65.30 -6.15%
  YoY % 9.37% 15.06% 22.92% -1.87% -57.83% 6.74% -
  Horiz. % 68.32% 62.47% 54.29% 44.17% 45.01% 106.74% 100.00%
EPS -0.61 26.95 19.60 172.77 57.64 27.75 20.09 -
  YoY % -102.26% 37.50% -88.66% 199.74% 107.71% 38.13% -
  Horiz. % -3.04% 134.15% 97.56% 859.98% 286.91% 138.13% 100.00%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 7.1700 7.3900 7.3100 7.5700 5.9400 5.6690 5.4900 4.55%
  YoY % -2.98% 1.09% -3.43% 27.44% 4.78% 3.26% -
  Horiz. % 130.60% 134.61% 133.15% 137.89% 108.20% 103.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 5.3600 4.8000 5.0000 5.3000 5.8600 4.1900 3.5000 -
P/RPS 12.02 11.77 14.10 18.38 19.94 6.01 5.36 14.40%
  YoY % 2.12% -16.52% -23.29% -7.82% 231.78% 12.13% -
  Horiz. % 224.25% 219.59% 263.06% 342.91% 372.01% 112.13% 100.00%
P/EPS -878.72 17.81 25.51 3.07 10.17 15.10 17.42 -
  YoY % -5,033.86% -30.18% 730.94% -69.81% -32.65% -13.32% -
  Horiz. % -5,044.32% 102.24% 146.44% 17.62% 58.38% 86.68% 100.00%
EY -0.11 5.61 3.92 32.60 9.84 6.62 5.74 -
  YoY % -101.96% 43.11% -87.98% 231.30% 48.64% 15.33% -
  Horiz. % -1.92% 97.74% 68.29% 567.94% 171.43% 115.33% 100.00%
DY 0.00 0.00 0.00 9.43 2.05 0.00 2.86 -
  YoY % 0.00% 0.00% 0.00% 360.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 329.72% 71.68% 0.00% 100.00%
P/NAPS 0.75 0.65 0.68 0.70 0.99 0.74 0.64 2.68%
  YoY % 15.38% -4.41% -2.86% -29.29% 33.78% 15.63% -
  Horiz. % 117.19% 101.56% 106.25% 109.38% 154.69% 115.62% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/12/18 27/12/17 27/12/16 28/12/15 29/12/14 30/12/13 28/12/12 -
Price 5.6900 5.0200 4.5500 5.5500 5.2300 4.8000 3.3500 -
P/RPS 12.76 12.31 12.83 19.25 17.79 6.89 5.13 16.39%
  YoY % 3.66% -4.05% -33.35% 8.21% 158.20% 34.31% -
  Horiz. % 248.73% 239.96% 250.10% 375.24% 346.78% 134.31% 100.00%
P/EPS -932.82 18.63 23.21 3.21 9.07 17.30 16.67 -
  YoY % -5,107.09% -19.73% 623.05% -64.61% -47.57% 3.78% -
  Horiz. % -5,595.80% 111.76% 139.23% 19.26% 54.41% 103.78% 100.00%
EY -0.11 5.37 4.31 31.13 11.02 5.78 6.00 -
  YoY % -102.05% 24.59% -86.15% 182.49% 90.66% -3.67% -
  Horiz. % -1.83% 89.50% 71.83% 518.83% 183.67% 96.33% 100.00%
DY 0.00 0.00 0.00 9.01 2.29 0.00 2.99 -
  YoY % 0.00% 0.00% 0.00% 293.45% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 301.34% 76.59% 0.00% 100.00%
P/NAPS 0.79 0.68 0.62 0.73 0.88 0.85 0.61 4.40%
  YoY % 16.18% 9.68% -15.07% -17.05% 3.53% 39.34% -
  Horiz. % 129.51% 111.48% 101.64% 119.67% 144.26% 139.34% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers