Highlights

[SPB] YoY Quarter Result on 2012-01-31 [#1]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2012
Quarter 31-Jan-2012  [#1]
Profit Trend QoQ -     -98.74%    YoY -     -89.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 23,853 38,919 61,073 52,148 46,809 55,907 41,730 -8.90%
  YoY % -38.71% -36.27% 17.11% 11.41% -16.27% 33.97% -
  Horiz. % 57.16% 93.26% 146.35% 124.97% 112.17% 133.97% 100.00%
PBT 59,646 155,487 23,661 5,051 9,631 12,269 5,572 48.43%
  YoY % -61.64% 557.14% 368.44% -47.55% -21.50% 120.19% -
  Horiz. % 1,070.46% 2,790.51% 424.64% 90.65% 172.85% 220.19% 100.00%
Tax -1,557 -1,379 -3,382 -3,673 -3,234 -4,308 -3,217 -11.39%
  YoY % -12.91% 59.23% 7.92% -13.57% 24.93% -33.91% -
  Horiz. % 48.40% 42.87% 105.13% 114.17% 100.53% 133.91% 100.00%
NP 58,089 154,108 20,279 1,378 6,397 7,961 2,355 70.57%
  YoY % -62.31% 659.94% 1,371.63% -78.46% -19.65% 238.05% -
  Horiz. % 2,466.62% 6,543.86% 861.10% 58.51% 271.63% 338.05% 100.00%
NP to SH 58,089 155,266 19,362 552 5,062 6,776 1,754 79.15%
  YoY % -62.59% 701.91% 3,407.61% -89.10% -25.30% 286.32% -
  Horiz. % 3,311.80% 8,852.11% 1,103.88% 31.47% 288.60% 386.32% 100.00%
Tax Rate 2.61 % 0.89 % 14.29 % 72.72 % 33.58 % 35.11 % 57.74 % -40.30%
  YoY % 193.26% -93.77% -80.35% 116.56% -4.36% -39.19% -
  Horiz. % 4.52% 1.54% 24.75% 125.94% 58.16% 60.81% 100.00%
Total Cost -34,236 -115,189 40,794 50,770 40,412 47,946 39,375 -
  YoY % 70.28% -382.37% -19.65% 25.63% -15.71% 21.77% -
  Horiz. % -86.95% -292.54% 103.60% 128.94% 102.63% 121.77% 100.00%
Net Worth 2,099,499 2,102,739 1,907,074 1,848,659 1,766,534 1,754,192 1,736,804 3.21%
  YoY % -0.15% 10.26% 3.16% 4.65% 0.70% 1.00% -
  Horiz. % 120.88% 121.07% 109.80% 106.44% 101.71% 101.00% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 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
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 2,099,499 2,102,739 1,907,074 1,848,659 1,766,534 1,754,192 1,736,804 3.21%
  YoY % -0.15% 10.26% 3.16% 4.65% 0.70% 1.00% -
  Horiz. % 120.88% 121.07% 109.80% 106.44% 101.71% 101.00% 100.00%
NOSH 343,617 343,617 343,617 343,617 344,353 343,959 343,921 -0.01%
  YoY % 0.00% 0.00% 0.00% -0.21% 0.11% 0.01% -
  Horiz. % 99.91% 99.91% 99.91% 99.91% 100.13% 100.01% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 243.53 % 395.97 % 33.20 % 2.64 % 13.67 % 14.24 % 5.64 % 87.25%
  YoY % -38.50% 1,092.68% 1,157.58% -80.69% -4.00% 152.48% -
  Horiz. % 4,317.91% 7,020.75% 588.65% 46.81% 242.38% 252.48% 100.00%
ROE 2.77 % 7.38 % 1.02 % 0.03 % 0.29 % 0.39 % 0.10 % 73.90%
  YoY % -62.47% 623.53% 3,300.00% -89.66% -25.64% 290.00% -
  Horiz. % 2,770.00% 7,380.00% 1,020.00% 30.00% 290.00% 390.00% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 6.94 11.33 17.77 15.18 13.59 16.25 12.13 -8.88%
  YoY % -38.75% -36.24% 17.06% 11.70% -16.37% 33.97% -
  Horiz. % 57.21% 93.40% 146.50% 125.14% 112.04% 133.97% 100.00%
EPS 16.91 45.19 5.63 0.16 1.47 1.97 0.51 79.19%
  YoY % -62.58% 702.66% 3,418.75% -89.12% -25.38% 286.27% -
  Horiz. % 3,315.69% 8,860.78% 1,103.92% 31.37% 288.24% 386.27% 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 6.1100 6.1200 5.5500 5.3800 5.1300 5.1000 5.0500 3.23%
  YoY % -0.16% 10.27% 3.16% 4.87% 0.59% 0.99% -
  Horiz. % 120.99% 121.19% 109.90% 106.53% 101.58% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 6.94 11.33 17.77 15.18 13.62 16.27 12.14 -8.90%
  YoY % -38.75% -36.24% 17.06% 11.45% -16.29% 34.02% -
  Horiz. % 57.17% 93.33% 146.38% 125.04% 112.19% 134.02% 100.00%
EPS 16.91 45.19 5.63 0.16 1.47 1.97 0.51 79.19%
  YoY % -62.58% 702.66% 3,418.75% -89.12% -25.38% 286.27% -
  Horiz. % 3,315.69% 8,860.78% 1,103.92% 31.37% 288.24% 386.27% 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 6.1100 6.1200 5.5500 5.3800 5.1410 5.1051 5.0545 3.21%
  YoY % -0.16% 10.27% 3.16% 4.65% 0.70% 1.00% -
  Horiz. % 120.88% 121.08% 109.80% 106.44% 101.71% 101.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 5.6100 4.7500 3.4500 3.3600 3.8800 3.4200 2.9600 -
P/RPS 80.82 74.00 19.41 22.14 28.54 21.04 24.40 22.08%
  YoY % 9.22% 281.25% -12.33% -22.42% 35.65% -13.77% -
  Horiz. % 331.23% 303.28% 79.55% 90.74% 116.97% 86.23% 100.00%
P/EPS 33.19 10.51 61.23 2,091.58 263.95 173.60 580.39 -37.92%
  YoY % 215.79% -82.84% -97.07% 692.42% 52.04% -70.09% -
  Horiz. % 5.72% 1.81% 10.55% 360.37% 45.48% 29.91% 100.00%
EY 3.01 9.51 1.63 0.05 0.38 0.58 0.17 61.41%
  YoY % -68.35% 483.44% 3,160.00% -86.84% -34.48% 241.18% -
  Horiz. % 1,770.59% 5,594.12% 958.82% 29.41% 223.53% 341.18% 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 0.92 0.78 0.62 0.62 0.76 0.67 0.59 7.68%
  YoY % 17.95% 25.81% 0.00% -18.42% 13.43% 13.56% -
  Horiz. % 155.93% 132.20% 105.08% 105.08% 128.81% 113.56% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 28/03/14 25/03/13 29/03/12 25/03/11 24/03/10 23/03/09 -
Price 5.4800 5.2300 3.6000 3.7300 4.0000 3.4400 2.9600 -
P/RPS 78.94 81.48 20.25 24.58 29.43 21.16 24.40 21.60%
  YoY % -3.12% 302.37% -17.62% -16.48% 39.08% -13.28% -
  Horiz. % 323.52% 333.93% 82.99% 100.74% 120.61% 86.72% 100.00%
P/EPS 32.42 11.57 63.89 2,321.90 272.11 174.62 580.39 -38.16%
  YoY % 180.21% -81.89% -97.25% 753.29% 55.83% -69.91% -
  Horiz. % 5.59% 1.99% 11.01% 400.06% 46.88% 30.09% 100.00%
EY 3.08 8.64 1.57 0.04 0.37 0.57 0.17 62.03%
  YoY % -64.35% 450.32% 3,825.00% -89.19% -35.09% 235.29% -
  Horiz. % 1,811.76% 5,082.35% 923.53% 23.53% 217.65% 335.29% 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 0.90 0.85 0.65 0.69 0.78 0.67 0.59 7.29%
  YoY % 5.88% 30.77% -5.80% -11.54% 16.42% 13.56% -
  Horiz. % 152.54% 144.07% 110.17% 116.95% 132.20% 113.56% 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
 
 

454  479  533  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.19-0.015 
 FINTEC 0.10+0.01 
 VC 0.080.00 
 AT 0.095-0.005 
 MQTECH 0.08-0.01 
 DGB 0.050.00 
 MLAB 0.0550.00 
 AIRASIA 0.75+0.045 
 IRIS 0.275-0.015 
 LUSTER 0.135+0.01 

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
Partners & Brokers