Highlights

[SPB] YoY Quarter Result on 2015-01-31 [#1]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 27-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2015
Quarter 31-Jan-2015  [#1]
Profit Trend QoQ -     89.46%    YoY -     -62.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 28,690 30,451 30,241 23,853 38,919 61,073 52,148 -9.47%
  YoY % -5.78% 0.69% 26.78% -38.71% -36.27% 17.11% -
  Horiz. % 55.02% 58.39% 57.99% 45.74% 74.63% 117.11% 100.00%
PBT -38,688 46,420 -14,730 59,646 155,487 23,661 5,051 -
  YoY % -183.34% 415.14% -124.70% -61.64% 557.14% 368.44% -
  Horiz. % -765.95% 919.03% -291.63% 1,180.88% 3,078.34% 468.44% 100.00%
Tax -2,248 -2,374 -1,378 -1,557 -1,379 -3,382 -3,673 -7.85%
  YoY % 5.31% -72.28% 11.50% -12.91% 59.23% 7.92% -
  Horiz. % 61.20% 64.63% 37.52% 42.39% 37.54% 92.08% 100.00%
NP -40,936 44,046 -16,108 58,089 154,108 20,279 1,378 -
  YoY % -192.94% 373.44% -127.73% -62.31% 659.94% 1,371.63% -
  Horiz. % -2,970.68% 3,196.37% -1,168.94% 4,215.46% 11,183.45% 1,471.63% 100.00%
NP to SH -40,936 44,046 -16,108 58,089 155,266 19,362 552 -
  YoY % -192.94% 373.44% -127.73% -62.59% 701.91% 3,407.61% -
  Horiz. % -7,415.94% 7,979.35% -2,918.12% 10,523.37% 28,127.90% 3,507.61% 100.00%
Tax Rate - % 5.11 % - % 2.61 % 0.89 % 14.29 % 72.72 % -
  YoY % 0.00% 0.00% 0.00% 193.26% -93.77% -80.35% -
  Horiz. % 0.00% 7.03% 0.00% 3.59% 1.22% 19.65% 100.00%
Total Cost 69,626 -13,595 46,349 -34,236 -115,189 40,794 50,770 5.40%
  YoY % 612.14% -129.33% 235.38% 70.28% -382.37% -19.65% -
  Horiz. % 137.14% -26.78% 91.29% -67.43% -226.88% 80.35% 100.00%
Net Worth 2,487,787 2,570,247 2,572,471 2,099,499 2,102,739 1,907,074 1,848,659 5.07%
  YoY % -3.21% -0.09% 22.53% -0.15% 10.26% 3.16% -
  Horiz. % 134.57% 139.03% 139.15% 113.57% 113.74% 103.16% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 2,487,787 2,570,247 2,572,471 2,099,499 2,102,739 1,907,074 1,848,659 5.07%
  YoY % -3.21% -0.09% 22.53% -0.15% 10.26% 3.16% -
  Horiz. % 134.57% 139.03% 139.15% 113.57% 113.74% 103.16% 100.00%
NOSH 343,617 343,616 343,617 343,617 343,617 343,617 343,617 -
  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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -142.68 % 144.65 % -53.27 % 243.53 % 395.97 % 33.20 % 2.64 % -
  YoY % -198.64% 371.54% -121.87% -38.50% 1,092.68% 1,157.58% -
  Horiz. % -5,404.54% 5,479.17% -2,017.80% 9,224.62% 14,998.86% 1,257.58% 100.00%
ROE -1.65 % 1.71 % -0.63 % 2.77 % 7.38 % 1.02 % 0.03 % -
  YoY % -196.49% 371.43% -122.74% -62.47% 623.53% 3,300.00% -
  Horiz. % -5,500.00% 5,700.00% -2,100.00% 9,233.33% 24,600.00% 3,400.00% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 8.35 8.86 8.80 6.94 11.33 17.77 15.18 -9.47%
  YoY % -5.76% 0.68% 26.80% -38.75% -36.24% 17.06% -
  Horiz. % 55.01% 58.37% 57.97% 45.72% 74.64% 117.06% 100.00%
EPS -11.91 12.82 -4.69 16.91 45.19 5.63 0.16 -
  YoY % -192.90% 373.35% -127.74% -62.58% 702.66% 3,418.75% -
  Horiz. % -7,443.75% 8,012.50% -2,931.25% 10,568.75% 28,243.75% 3,518.75% 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 7.2400 7.4800 7.4900 6.1100 6.1200 5.5500 5.3800 5.07%
  YoY % -3.21% -0.13% 22.59% -0.16% 10.27% 3.16% -
  Horiz. % 134.57% 139.03% 139.22% 113.57% 113.75% 103.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 8.35 8.86 8.80 6.94 11.33 17.77 15.18 -9.47%
  YoY % -5.76% 0.68% 26.80% -38.75% -36.24% 17.06% -
  Horiz. % 55.01% 58.37% 57.97% 45.72% 74.64% 117.06% 100.00%
EPS -11.91 12.82 -4.69 16.91 45.19 5.63 0.16 -
  YoY % -192.90% 373.35% -127.74% -62.58% 702.66% 3,418.75% -
  Horiz. % -7,443.75% 8,012.50% -2,931.25% 10,568.75% 28,243.75% 3,518.75% 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 7.2400 7.4800 7.4900 6.1100 6.1200 5.5500 5.3800 5.07%
  YoY % -3.21% -0.13% 22.59% -0.16% 10.27% 3.16% -
  Horiz. % 134.57% 139.03% 139.22% 113.57% 113.75% 103.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 4.8600 4.4500 5.4000 5.6100 4.7500 3.4500 3.3600 -
P/RPS 58.21 50.21 61.72 80.82 74.00 19.41 22.14 17.46%
  YoY % 15.93% -18.65% -23.63% 9.22% 281.25% -12.33% -
  Horiz. % 262.92% 226.78% 278.77% 365.04% 334.24% 87.67% 100.00%
P/EPS -40.79 34.72 -115.14 33.19 10.51 61.23 2,091.58 -
  YoY % -217.48% 130.15% -446.91% 215.79% -82.84% -97.07% -
  Horiz. % -1.95% 1.66% -5.50% 1.59% 0.50% 2.93% 100.00%
EY -2.45 2.88 -0.87 3.01 9.51 1.63 0.05 -
  YoY % -185.07% 431.03% -128.90% -68.35% 483.44% 3,160.00% -
  Horiz. % -4,900.00% 5,760.00% -1,740.00% 6,020.00% 19,020.00% 3,260.00% 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 0.67 0.59 0.72 0.92 0.78 0.62 0.62 1.30%
  YoY % 13.56% -18.06% -21.74% 17.95% 25.81% 0.00% -
  Horiz. % 108.06% 95.16% 116.13% 148.39% 125.81% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 28/02/18 28/02/17 24/03/16 27/03/15 28/03/14 25/03/13 29/03/12 -
Price 4.7500 4.6500 5.7500 5.4800 5.2300 3.6000 3.7300 -
P/RPS 56.89 52.47 65.72 78.94 81.48 20.25 24.58 15.00%
  YoY % 8.42% -20.16% -16.75% -3.12% 302.37% -17.62% -
  Horiz. % 231.45% 213.47% 267.37% 321.16% 331.49% 82.38% 100.00%
P/EPS -39.87 36.28 -122.60 32.42 11.57 63.89 2,321.90 -
  YoY % -209.90% 129.59% -478.16% 180.21% -81.89% -97.25% -
  Horiz. % -1.72% 1.56% -5.28% 1.40% 0.50% 2.75% 100.00%
EY -2.51 2.76 -0.82 3.08 8.64 1.57 0.04 -
  YoY % -190.94% 436.59% -126.62% -64.35% 450.32% 3,825.00% -
  Horiz. % -6,275.00% 6,900.00% -2,050.00% 7,700.00% 21,600.00% 3,925.00% 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 0.66 0.62 0.77 0.90 0.85 0.65 0.69 -0.74%
  YoY % 6.45% -19.48% -14.44% 5.88% 30.77% -5.80% -
  Horiz. % 95.65% 89.86% 111.59% 130.43% 123.19% 94.20% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers