Highlights

[SPB] YoY Quarter Result on 2019-01-31 [#1]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 15-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2019
Quarter 31-Jan-2019  [#1]
Profit Trend QoQ -     2,419.74%    YoY -     156.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 48,038 28,690 30,451 30,241 23,853 38,919 61,073 -3.92%
  YoY % 67.44% -5.78% 0.69% 26.78% -38.71% -36.27% -
  Horiz. % 78.66% 46.98% 49.86% 49.52% 39.06% 63.73% 100.00%
PBT 25,524 -38,688 46,420 -14,730 59,646 155,487 23,661 1.27%
  YoY % 165.97% -183.34% 415.14% -124.70% -61.64% 557.14% -
  Horiz. % 107.87% -163.51% 196.19% -62.25% 252.09% 657.14% 100.00%
Tax -2,489 -2,248 -2,374 -1,378 -1,557 -1,379 -3,382 -4.98%
  YoY % -10.72% 5.31% -72.28% 11.50% -12.91% 59.23% -
  Horiz. % 73.60% 66.47% 70.20% 40.75% 46.04% 40.77% 100.00%
NP 23,035 -40,936 44,046 -16,108 58,089 154,108 20,279 2.15%
  YoY % 156.27% -192.94% 373.44% -127.73% -62.31% 659.94% -
  Horiz. % 113.59% -201.86% 217.20% -79.43% 286.45% 759.94% 100.00%
NP to SH 23,035 -40,936 44,046 -16,108 58,089 155,266 19,362 2.94%
  YoY % 156.27% -192.94% 373.44% -127.73% -62.59% 701.91% -
  Horiz. % 118.97% -211.42% 227.49% -83.19% 300.02% 801.91% 100.00%
Tax Rate 9.75 % - % 5.11 % - % 2.61 % 0.89 % 14.29 % -6.17%
  YoY % 0.00% 0.00% 0.00% 0.00% 193.26% -93.77% -
  Horiz. % 68.23% 0.00% 35.76% 0.00% 18.26% 6.23% 100.00%
Total Cost 25,003 69,626 -13,595 46,349 -34,236 -115,189 40,794 -7.83%
  YoY % -64.09% 612.14% -129.33% 235.38% 70.28% -382.37% -
  Horiz. % 61.29% 170.68% -33.33% 113.62% -83.92% -282.37% 100.00%
Net Worth 2,498,095 2,487,787 2,570,247 2,572,471 2,099,499 2,102,739 1,907,074 4.60%
  YoY % 0.41% -3.21% -0.09% 22.53% -0.15% 10.26% -
  Horiz. % 130.99% 130.45% 134.77% 134.89% 110.09% 110.26% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 2,498,095 2,487,787 2,570,247 2,572,471 2,099,499 2,102,739 1,907,074 4.60%
  YoY % 0.41% -3.21% -0.09% 22.53% -0.15% 10.26% -
  Horiz. % 130.99% 130.45% 134.77% 134.89% 110.09% 110.26% 100.00%
NOSH 343,617 343,617 343,616 343,617 343,617 343,617 343,617 -
  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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 47.95 % -142.68 % 144.65 % -53.27 % 243.53 % 395.97 % 33.20 % 6.32%
  YoY % 133.61% -198.64% 371.54% -121.87% -38.50% 1,092.68% -
  Horiz. % 144.43% -429.76% 435.69% -160.45% 733.52% 1,192.68% 100.00%
ROE 0.92 % -1.65 % 1.71 % -0.63 % 2.77 % 7.38 % 1.02 % -1.70%
  YoY % 155.76% -196.49% 371.43% -122.74% -62.47% 623.53% -
  Horiz. % 90.20% -161.76% 167.65% -61.76% 271.57% 723.53% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 13.98 8.35 8.86 8.80 6.94 11.33 17.77 -3.92%
  YoY % 67.43% -5.76% 0.68% 26.80% -38.75% -36.24% -
  Horiz. % 78.67% 46.99% 49.86% 49.52% 39.05% 63.76% 100.00%
EPS 6.70 -11.91 12.82 -4.69 16.91 45.19 5.63 2.94%
  YoY % 156.26% -192.90% 373.35% -127.74% -62.58% 702.66% -
  Horiz. % 119.01% -211.55% 227.71% -83.30% 300.36% 802.66% 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 7.2700 7.2400 7.4800 7.4900 6.1100 6.1200 5.5500 4.60%
  YoY % 0.41% -3.21% -0.13% 22.59% -0.16% 10.27% -
  Horiz. % 130.99% 130.45% 134.77% 134.95% 110.09% 110.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 13.98 8.35 8.86 8.80 6.94 11.33 17.77 -3.92%
  YoY % 67.43% -5.76% 0.68% 26.80% -38.75% -36.24% -
  Horiz. % 78.67% 46.99% 49.86% 49.52% 39.05% 63.76% 100.00%
EPS 6.70 -11.91 12.82 -4.69 16.91 45.19 5.63 2.94%
  YoY % 156.26% -192.90% 373.35% -127.74% -62.58% 702.66% -
  Horiz. % 119.01% -211.55% 227.71% -83.30% 300.36% 802.66% 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 7.2700 7.2400 7.4800 7.4900 6.1100 6.1200 5.5500 4.60%
  YoY % 0.41% -3.21% -0.13% 22.59% -0.16% 10.27% -
  Horiz. % 130.99% 130.45% 134.77% 134.95% 110.09% 110.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 6.1200 4.8600 4.4500 5.4000 5.6100 4.7500 3.4500 -
P/RPS 43.78 58.21 50.21 61.72 80.82 74.00 19.41 14.51%
  YoY % -24.79% 15.93% -18.65% -23.63% 9.22% 281.25% -
  Horiz. % 225.55% 299.90% 258.68% 317.98% 416.38% 381.25% 100.00%
P/EPS 91.29 -40.79 34.72 -115.14 33.19 10.51 61.23 6.88%
  YoY % 323.80% -217.48% 130.15% -446.91% 215.79% -82.84% -
  Horiz. % 149.09% -66.62% 56.70% -188.05% 54.21% 17.16% 100.00%
EY 1.10 -2.45 2.88 -0.87 3.01 9.51 1.63 -6.34%
  YoY % 144.90% -185.07% 431.03% -128.90% -68.35% 483.44% -
  Horiz. % 67.48% -150.31% 176.69% -53.37% 184.66% 583.44% 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 0.84 0.67 0.59 0.72 0.92 0.78 0.62 5.19%
  YoY % 25.37% 13.56% -18.06% -21.74% 17.95% 25.81% -
  Horiz. % 135.48% 108.06% 95.16% 116.13% 148.39% 125.81% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 15/03/19 28/02/18 28/02/17 24/03/16 27/03/15 28/03/14 25/03/13 -
Price 6.2200 4.7500 4.6500 5.7500 5.4800 5.2300 3.6000 -
P/RPS 44.49 56.89 52.47 65.72 78.94 81.48 20.25 14.01%
  YoY % -21.80% 8.42% -20.16% -16.75% -3.12% 302.37% -
  Horiz. % 219.70% 280.94% 259.11% 324.54% 389.83% 402.37% 100.00%
P/EPS 92.78 -39.87 36.28 -122.60 32.42 11.57 63.89 6.41%
  YoY % 332.71% -209.90% 129.59% -478.16% 180.21% -81.89% -
  Horiz. % 145.22% -62.40% 56.79% -191.89% 50.74% 18.11% 100.00%
EY 1.08 -2.51 2.76 -0.82 3.08 8.64 1.57 -6.04%
  YoY % 143.03% -190.94% 436.59% -126.62% -64.35% 450.32% -
  Horiz. % 68.79% -159.87% 175.80% -52.23% 196.18% 550.32% 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 0.86 0.66 0.62 0.77 0.90 0.85 0.65 4.77%
  YoY % 30.30% 6.45% -19.48% -14.44% 5.88% 30.77% -
  Horiz. % 132.31% 101.54% 95.38% 118.46% 138.46% 130.77% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers