Highlights

[SPB] YoY TTM 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 -     3,052.05%    YoY -     712.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 172,632 138,404 122,034 105,480 102,783 217,343 233,347 -4.90%
  YoY % 24.73% 13.41% 15.69% 2.62% -52.71% -6.86% -
  Horiz. % 73.98% 59.31% 52.30% 45.20% 44.05% 93.14% 100.00%
PBT 75,111 29,341 159,909 554,679 117,406 264,003 140,749 -9.93%
  YoY % 155.99% -81.65% -71.17% 372.45% -55.53% 87.57% -
  Horiz. % 53.37% 20.85% 113.61% 394.09% 83.42% 187.57% 100.00%
Tax -13,236 -21,724 -32,393 -35,196 -16,534 -28,895 -46,182 -18.79%
  YoY % 39.07% 32.94% 7.96% -112.87% 42.78% 37.43% -
  Horiz. % 28.66% 47.04% 70.14% 76.21% 35.80% 62.57% 100.00%
NP 61,875 7,617 127,516 519,483 100,872 235,108 94,567 -6.82%
  YoY % 712.33% -94.03% -75.45% 414.99% -57.10% 148.62% -
  Horiz. % 65.43% 8.05% 134.84% 549.33% 106.67% 248.62% 100.00%
NP to SH 61,875 7,617 127,516 519,483 102,030 231,241 87,855 -5.67%
  YoY % 712.33% -94.03% -75.45% 409.15% -55.88% 163.21% -
  Horiz. % 70.43% 8.67% 145.14% 591.30% 116.13% 263.21% 100.00%
Tax Rate 17.62 % 74.04 % 20.26 % 6.35 % 14.08 % 10.94 % 32.81 % -9.84%
  YoY % -76.20% 265.45% 219.06% -54.90% 28.70% -66.66% -
  Horiz. % 53.70% 225.66% 61.75% 19.35% 42.91% 33.34% 100.00%
Total Cost 110,757 130,787 -5,482 -414,003 1,911 -17,765 138,780 -3.69%
  YoY % -15.31% 2,485.75% 98.68% -21,764.21% 110.76% -112.80% -
  Horiz. % 79.81% 94.24% -3.95% -298.32% 1.38% -12.80% 100.00%
Net Worth 2,498,095 2,487,787 2,570,247 2,573,691 2,099,499 2,102,936 1,907,074 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%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 0 0 0 171,808 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 33.07 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
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 2,573,691 2,099,499 2,102,936 1,907,074 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%
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 35.84 % 5.50 % 104.49 % 492.49 % 98.14 % 108.17 % 40.53 % -2.03%
  YoY % 551.64% -94.74% -78.78% 401.82% -9.27% 166.89% -
  Horiz. % 88.43% 13.57% 257.81% 1,215.12% 242.14% 266.89% 100.00%
ROE 2.48 % 0.31 % 4.96 % 20.18 % 4.86 % 11.00 % 4.61 % -9.81%
  YoY % 700.00% -93.75% -75.42% 315.23% -55.82% 138.61% -
  Horiz. % 53.80% 6.72% 107.59% 437.74% 105.42% 238.61% 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 50.24 40.28 35.51 30.70 29.91 63.25 67.91 -4.90%
  YoY % 24.73% 13.43% 15.67% 2.64% -52.71% -6.86% -
  Horiz. % 73.98% 59.31% 52.29% 45.21% 44.04% 93.14% 100.00%
EPS 18.01 2.22 37.11 151.18 29.69 67.30 25.57 -5.67%
  YoY % 711.26% -94.02% -75.45% 409.20% -55.88% 163.20% -
  Horiz. % 70.43% 8.68% 145.13% 591.24% 116.11% 263.20% 100.00%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
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 50.24 40.28 35.51 30.70 29.91 63.25 67.91 -4.90%
  YoY % 24.73% 13.43% 15.67% 2.64% -52.71% -6.86% -
  Horiz. % 73.98% 59.31% 52.29% 45.21% 44.04% 93.14% 100.00%
EPS 18.01 2.22 37.11 151.18 29.69 67.30 25.57 -5.67%
  YoY % 711.26% -94.02% -75.45% 409.20% -55.88% 163.20% -
  Horiz. % 70.43% 8.68% 145.13% 591.24% 116.11% 263.20% 100.00%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
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 12.18 12.07 12.53 17.59 18.75 7.51 5.08 15.68%
  YoY % 0.91% -3.67% -28.77% -6.19% 149.67% 47.83% -
  Horiz. % 239.76% 237.60% 246.65% 346.26% 369.09% 147.83% 100.00%
P/EPS 33.99 219.24 11.99 3.57 18.89 7.06 13.49 16.64%
  YoY % -84.50% 1,728.52% 235.85% -81.10% 167.56% -47.66% -
  Horiz. % 251.96% 1,625.20% 88.88% 26.46% 140.03% 52.34% 100.00%
EY 2.94 0.46 8.34 28.00 5.29 14.17 7.41 -14.27%
  YoY % 539.13% -94.48% -70.21% 429.30% -62.67% 91.23% -
  Horiz. % 39.68% 6.21% 112.55% 377.87% 71.39% 191.23% 100.00%
DY 0.00 0.00 0.00 9.26 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
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 12.38 11.79 13.09 18.73 18.32 8.27 5.30 15.18%
  YoY % 5.00% -9.93% -30.11% 2.24% 121.52% 56.04% -
  Horiz. % 233.58% 222.45% 246.98% 353.40% 345.66% 156.04% 100.00%
P/EPS 34.54 214.28 12.53 3.80 18.46 7.77 14.08 16.12%
  YoY % -83.88% 1,610.14% 229.74% -79.41% 137.58% -44.82% -
  Horiz. % 245.31% 1,521.88% 88.99% 26.99% 131.11% 55.18% 100.00%
EY 2.90 0.47 7.98 26.29 5.42 12.87 7.10 -13.86%
  YoY % 517.02% -94.11% -69.65% 385.06% -57.89% 81.27% -
  Horiz. % 40.85% 6.62% 112.39% 370.28% 76.34% 181.27% 100.00%
DY 0.00 0.00 0.00 8.70 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers