Highlights

[SPB] YoY Quarter Result on 2014-01-31 [#1]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 28-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2014
Quarter 31-Jan-2014  [#1]
Profit Trend QoQ -     352.14%    YoY -     701.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 30,451 30,241 23,853 38,919 61,073 52,148 46,809 -6.91%
  YoY % 0.69% 26.78% -38.71% -36.27% 17.11% 11.41% -
  Horiz. % 65.05% 64.61% 50.96% 83.14% 130.47% 111.41% 100.00%
PBT 46,420 -14,730 59,646 155,487 23,661 5,051 9,631 29.94%
  YoY % 415.14% -124.70% -61.64% 557.14% 368.44% -47.55% -
  Horiz. % 481.99% -152.94% 619.31% 1,614.44% 245.68% 52.45% 100.00%
Tax -2,374 -1,378 -1,557 -1,379 -3,382 -3,673 -3,234 -5.02%
  YoY % -72.28% 11.50% -12.91% 59.23% 7.92% -13.57% -
  Horiz. % 73.41% 42.61% 48.14% 42.64% 104.58% 113.57% 100.00%
NP 44,046 -16,108 58,089 154,108 20,279 1,378 6,397 37.89%
  YoY % 373.44% -127.73% -62.31% 659.94% 1,371.63% -78.46% -
  Horiz. % 688.54% -251.81% 908.07% 2,409.07% 317.01% 21.54% 100.00%
NP to SH 44,046 -16,108 58,089 155,266 19,362 552 5,062 43.37%
  YoY % 373.44% -127.73% -62.59% 701.91% 3,407.61% -89.10% -
  Horiz. % 870.13% -318.21% 1,147.55% 3,067.29% 382.50% 10.90% 100.00%
Tax Rate 5.11 % - % 2.61 % 0.89 % 14.29 % 72.72 % 33.58 % -26.91%
  YoY % 0.00% 0.00% 193.26% -93.77% -80.35% 116.56% -
  Horiz. % 15.22% 0.00% 7.77% 2.65% 42.56% 216.56% 100.00%
Total Cost -13,595 46,349 -34,236 -115,189 40,794 50,770 40,412 -
  YoY % -129.33% 235.38% 70.28% -382.37% -19.65% 25.63% -
  Horiz. % -33.64% 114.69% -84.72% -285.04% 100.95% 125.63% 100.00%
Net Worth 2,570,247 2,572,471 2,099,499 2,102,739 1,907,074 1,848,659 1,766,534 6.44%
  YoY % -0.09% 22.53% -0.15% 10.26% 3.16% 4.65% -
  Horiz. % 145.50% 145.62% 118.85% 119.03% 107.96% 104.65% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 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
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 2,570,247 2,572,471 2,099,499 2,102,739 1,907,074 1,848,659 1,766,534 6.44%
  YoY % -0.09% 22.53% -0.15% 10.26% 3.16% 4.65% -
  Horiz. % 145.50% 145.62% 118.85% 119.03% 107.96% 104.65% 100.00%
NOSH 343,616 343,617 343,617 343,617 343,617 343,617 344,353 -0.04%
  YoY % -0.00% 0.00% 0.00% 0.00% 0.00% -0.21% -
  Horiz. % 99.79% 99.79% 99.79% 99.79% 99.79% 99.79% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 144.65 % -53.27 % 243.53 % 395.97 % 33.20 % 2.64 % 13.67 % 48.12%
  YoY % 371.54% -121.87% -38.50% 1,092.68% 1,157.58% -80.69% -
  Horiz. % 1,058.16% -389.69% 1,781.49% 2,896.63% 242.87% 19.31% 100.00%
ROE 1.71 % -0.63 % 2.77 % 7.38 % 1.02 % 0.03 % 0.29 % 34.37%
  YoY % 371.43% -122.74% -62.47% 623.53% 3,300.00% -89.66% -
  Horiz. % 589.66% -217.24% 955.17% 2,544.83% 351.72% 10.34% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 8.86 8.80 6.94 11.33 17.77 15.18 13.59 -6.88%
  YoY % 0.68% 26.80% -38.75% -36.24% 17.06% 11.70% -
  Horiz. % 65.19% 64.75% 51.07% 83.37% 130.76% 111.70% 100.00%
EPS 12.82 -4.69 16.91 45.19 5.63 0.16 1.47 43.42%
  YoY % 373.35% -127.74% -62.58% 702.66% 3,418.75% -89.12% -
  Horiz. % 872.11% -319.05% 1,150.34% 3,074.15% 382.99% 10.88% 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 7.4800 7.4900 6.1100 6.1200 5.5500 5.3800 5.1300 6.48%
  YoY % -0.13% 22.59% -0.16% 10.27% 3.16% 4.87% -
  Horiz. % 145.81% 146.00% 119.10% 119.30% 108.19% 104.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 8.86 8.80 6.94 11.33 17.77 15.18 13.62 -6.91%
  YoY % 0.68% 26.80% -38.75% -36.24% 17.06% 11.45% -
  Horiz. % 65.05% 64.61% 50.95% 83.19% 130.47% 111.45% 100.00%
EPS 12.82 -4.69 16.91 45.19 5.63 0.16 1.47 43.42%
  YoY % 373.35% -127.74% -62.58% 702.66% 3,418.75% -89.12% -
  Horiz. % 872.11% -319.05% 1,150.34% 3,074.15% 382.99% 10.88% 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 7.4800 7.4900 6.1100 6.1200 5.5500 5.3800 5.1410 6.44%
  YoY % -0.13% 22.59% -0.16% 10.27% 3.16% 4.65% -
  Horiz. % 145.50% 145.69% 118.85% 119.04% 107.96% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 4.4500 5.4000 5.6100 4.7500 3.4500 3.3600 3.8800 -
P/RPS 50.21 61.72 80.82 74.00 19.41 22.14 28.54 9.86%
  YoY % -18.65% -23.63% 9.22% 281.25% -12.33% -22.42% -
  Horiz. % 175.93% 216.26% 283.18% 259.29% 68.01% 77.58% 100.00%
P/EPS 34.72 -115.14 33.19 10.51 61.23 2,091.58 263.95 -28.66%
  YoY % 130.15% -446.91% 215.79% -82.84% -97.07% 692.42% -
  Horiz. % 13.15% -43.62% 12.57% 3.98% 23.20% 792.42% 100.00%
EY 2.88 -0.87 3.01 9.51 1.63 0.05 0.38 40.11%
  YoY % 431.03% -128.90% -68.35% 483.44% 3,160.00% -86.84% -
  Horiz. % 757.89% -228.95% 792.11% 2,502.63% 428.95% 13.16% 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 0.59 0.72 0.92 0.78 0.62 0.62 0.76 -4.13%
  YoY % -18.06% -21.74% 17.95% 25.81% 0.00% -18.42% -
  Horiz. % 77.63% 94.74% 121.05% 102.63% 81.58% 81.58% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 28/02/17 24/03/16 27/03/15 28/03/14 25/03/13 29/03/12 25/03/11 -
Price 4.6500 5.7500 5.4800 5.2300 3.6000 3.7300 4.0000 -
P/RPS 52.47 65.72 78.94 81.48 20.25 24.58 29.43 10.11%
  YoY % -20.16% -16.75% -3.12% 302.37% -17.62% -16.48% -
  Horiz. % 178.29% 223.31% 268.23% 276.86% 68.81% 83.52% 100.00%
P/EPS 36.28 -122.60 32.42 11.57 63.89 2,321.90 272.11 -28.50%
  YoY % 129.59% -478.16% 180.21% -81.89% -97.25% 753.29% -
  Horiz. % 13.33% -45.06% 11.91% 4.25% 23.48% 853.29% 100.00%
EY 2.76 -0.82 3.08 8.64 1.57 0.04 0.37 39.74%
  YoY % 436.59% -126.62% -64.35% 450.32% 3,825.00% -89.19% -
  Horiz. % 745.95% -221.62% 832.43% 2,335.14% 424.32% 10.81% 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 0.62 0.77 0.90 0.85 0.65 0.69 0.78 -3.75%
  YoY % -19.48% -14.44% 5.88% 30.77% -5.80% -11.54% -
  Horiz. % 79.49% 98.72% 115.38% 108.97% 83.33% 88.46% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers