Highlights

[SPB] YoY Quarter Result on 2011-01-31 [#1]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 25-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2011
Quarter 31-Jan-2011  [#1]
Profit Trend QoQ -     -90.41%    YoY -     -25.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 38,919 61,073 52,148 46,809 55,907 41,730 40,987 -0.86%
  YoY % -36.27% 17.11% 11.41% -16.27% 33.97% 1.81% -
  Horiz. % 94.95% 149.01% 127.23% 114.20% 136.40% 101.81% 100.00%
PBT 155,487 23,661 5,051 9,631 12,269 5,572 47,634 21.77%
  YoY % 557.14% 368.44% -47.55% -21.50% 120.19% -88.30% -
  Horiz. % 326.42% 49.67% 10.60% 20.22% 25.76% 11.70% 100.00%
Tax -1,379 -3,382 -3,673 -3,234 -4,308 -3,217 -4,065 -16.47%
  YoY % 59.23% 7.92% -13.57% 24.93% -33.91% 20.86% -
  Horiz. % 33.92% 83.20% 90.36% 79.56% 105.98% 79.14% 100.00%
NP 154,108 20,279 1,378 6,397 7,961 2,355 43,569 23.41%
  YoY % 659.94% 1,371.63% -78.46% -19.65% 238.05% -94.59% -
  Horiz. % 353.71% 46.54% 3.16% 14.68% 18.27% 5.41% 100.00%
NP to SH 155,266 19,362 552 5,062 6,776 1,754 43,161 23.76%
  YoY % 701.91% 3,407.61% -89.10% -25.30% 286.32% -95.94% -
  Horiz. % 359.74% 44.86% 1.28% 11.73% 15.70% 4.06% 100.00%
Tax Rate 0.89 % 14.29 % 72.72 % 33.58 % 35.11 % 57.74 % 8.53 % -31.36%
  YoY % -93.77% -80.35% 116.56% -4.36% -39.19% 576.91% -
  Horiz. % 10.43% 167.53% 852.52% 393.67% 411.61% 676.91% 100.00%
Total Cost -115,189 40,794 50,770 40,412 47,946 39,375 -2,582 88.22%
  YoY % -382.37% -19.65% 25.63% -15.71% 21.77% 1,624.98% -
  Horiz. % 4,461.23% -1,579.94% -1,966.31% -1,565.14% -1,856.93% -1,524.98% 100.00%
Net Worth 2,102,739 1,907,074 1,848,659 1,766,534 1,754,192 1,736,804 1,673,519 3.87%
  YoY % 10.26% 3.16% 4.65% 0.70% 1.00% 3.78% -
  Horiz. % 125.65% 113.96% 110.47% 105.56% 104.82% 103.78% 100.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - 34,363 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 79.62 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 2,102,739 1,907,074 1,848,659 1,766,534 1,754,192 1,736,804 1,673,519 3.87%
  YoY % 10.26% 3.16% 4.65% 0.70% 1.00% 3.78% -
  Horiz. % 125.65% 113.96% 110.47% 105.56% 104.82% 103.78% 100.00%
NOSH 343,617 343,617 343,617 344,353 343,959 343,921 343,638 -0.00%
  YoY % 0.00% 0.00% -0.21% 0.11% 0.01% 0.08% -
  Horiz. % 99.99% 99.99% 99.99% 100.21% 100.09% 100.08% 100.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 395.97 % 33.20 % 2.64 % 13.67 % 14.24 % 5.64 % 106.30 % 24.48%
  YoY % 1,092.68% 1,157.58% -80.69% -4.00% 152.48% -94.69% -
  Horiz. % 372.50% 31.23% 2.48% 12.86% 13.40% 5.31% 100.00%
ROE 7.38 % 1.02 % 0.03 % 0.29 % 0.39 % 0.10 % 2.58 % 19.13%
  YoY % 623.53% 3,300.00% -89.66% -25.64% 290.00% -96.12% -
  Horiz. % 286.05% 39.53% 1.16% 11.24% 15.12% 3.88% 100.00%
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 11.33 17.77 15.18 13.59 16.25 12.13 11.93 -0.86%
  YoY % -36.24% 17.06% 11.70% -16.37% 33.97% 1.68% -
  Horiz. % 94.97% 148.95% 127.24% 113.91% 136.21% 101.68% 100.00%
EPS 45.19 5.63 0.16 1.47 1.97 0.51 12.56 23.76%
  YoY % 702.66% 3,418.75% -89.12% -25.38% 286.27% -95.94% -
  Horiz. % 359.79% 44.82% 1.27% 11.70% 15.68% 4.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 6.1200 5.5500 5.3800 5.1300 5.1000 5.0500 4.8700 3.88%
  YoY % 10.27% 3.16% 4.87% 0.59% 0.99% 3.70% -
  Horiz. % 125.67% 113.96% 110.47% 105.34% 104.72% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 11.33 17.77 15.18 13.62 16.27 12.14 11.93 -0.86%
  YoY % -36.24% 17.06% 11.45% -16.29% 34.02% 1.76% -
  Horiz. % 94.97% 148.95% 127.24% 114.17% 136.38% 101.76% 100.00%
EPS 45.19 5.63 0.16 1.47 1.97 0.51 12.56 23.76%
  YoY % 702.66% 3,418.75% -89.12% -25.38% 286.27% -95.94% -
  Horiz. % 359.79% 44.82% 1.27% 11.70% 15.68% 4.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 6.1200 5.5500 5.3800 5.1410 5.1051 5.0545 4.8703 3.88%
  YoY % 10.27% 3.16% 4.65% 0.70% 1.00% 3.78% -
  Horiz. % 125.66% 113.96% 110.47% 105.56% 104.82% 103.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 4.7500 3.4500 3.3600 3.8800 3.4200 2.9600 3.3200 -
P/RPS 74.00 19.41 22.14 28.54 21.04 24.40 27.84 17.68%
  YoY % 281.25% -12.33% -22.42% 35.65% -13.77% -12.36% -
  Horiz. % 265.80% 69.72% 79.53% 102.51% 75.57% 87.64% 100.00%
P/EPS 10.51 61.23 2,091.58 263.95 173.60 580.39 26.43 -14.23%
  YoY % -82.84% -97.07% 692.42% 52.04% -70.09% 2,095.95% -
  Horiz. % 39.77% 231.67% 7,913.66% 998.68% 656.83% 2,195.95% 100.00%
EY 9.51 1.63 0.05 0.38 0.58 0.17 3.78 16.61%
  YoY % 483.44% 3,160.00% -86.84% -34.48% 241.18% -95.50% -
  Horiz. % 251.59% 43.12% 1.32% 10.05% 15.34% 4.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.78 0.62 0.62 0.76 0.67 0.59 0.68 2.31%
  YoY % 25.81% 0.00% -18.42% 13.43% 13.56% -13.24% -
  Horiz. % 114.71% 91.18% 91.18% 111.76% 98.53% 86.76% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 28/03/14 25/03/13 29/03/12 25/03/11 24/03/10 23/03/09 25/03/08 -
Price 5.2300 3.6000 3.7300 4.0000 3.4400 2.9600 2.9400 -
P/RPS 81.48 20.25 24.58 29.43 21.16 24.40 24.65 22.03%
  YoY % 302.37% -17.62% -16.48% 39.08% -13.28% -1.01% -
  Horiz. % 330.55% 82.15% 99.72% 119.39% 85.84% 98.99% 100.00%
P/EPS 11.57 63.89 2,321.90 272.11 174.62 580.39 23.41 -11.07%
  YoY % -81.89% -97.25% 753.29% 55.83% -69.91% 2,379.24% -
  Horiz. % 49.42% 272.92% 9,918.41% 1,162.37% 745.92% 2,479.24% 100.00%
EY 8.64 1.57 0.04 0.37 0.57 0.17 4.27 12.45%
  YoY % 450.32% 3,825.00% -89.19% -35.09% 235.29% -96.02% -
  Horiz. % 202.34% 36.77% 0.94% 8.67% 13.35% 3.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.85 0.65 0.69 0.78 0.67 0.59 0.60 5.97%
  YoY % 30.77% -5.80% -11.54% 16.42% 13.56% -1.67% -
  Horiz. % 141.67% 108.33% 115.00% 130.00% 111.67% 98.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
2. MACQUARIE raised Top Glove's Target Price to RM30.40 gloveharicut
3. 冷眼:胜多输少就是赢 股票投资忌跟风 【冷眼专栏】全民拥股
4. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
5. Cold Eye Commented on GLOVE in his new book gloveharicut
6. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
7. Stocks on Radar- Supermax Corporation (7106) AmInvest Research Reports
8. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers