Highlights

[SPB] YoY TTM Result on 2018-10-31 [#4]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 27-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2018
Quarter 31-Oct-2018  [#4]
Profit Trend QoQ -     -110.84%    YoY -     -102.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 153,284 140,165 121,824 99,092 117,849 239,497 224,422 -6.15%
  YoY % 9.36% 15.06% 22.94% -15.92% -50.79% 6.72% -
  Horiz. % 68.30% 62.46% 54.28% 44.15% 52.51% 106.72% 100.00%
PBT 10,899 114,449 98,759 629,055 213,247 132,177 122,139 -33.14%
  YoY % -90.48% 15.89% -84.30% 194.99% 61.33% 8.22% -
  Horiz. % 8.92% 93.70% 80.86% 515.03% 174.59% 108.22% 100.00%
Tax -12,995 -21,850 -31,397 -35,375 -16,356 -30,898 -46,473 -19.13%
  YoY % 40.53% 30.41% 11.25% -116.28% 47.06% 33.51% -
  Horiz. % 27.96% 47.02% 67.56% 76.12% 35.19% 66.49% 100.00%
NP -2,096 92,599 67,362 593,680 196,891 101,279 75,666 -
  YoY % -102.26% 37.46% -88.65% 201.53% 94.40% 33.85% -
  Horiz. % -2.77% 122.38% 89.03% 784.61% 260.21% 133.85% 100.00%
NP to SH -2,096 92,599 67,362 593,680 199,207 95,337 69,045 -
  YoY % -102.26% 37.46% -88.65% 198.02% 108.95% 38.08% -
  Horiz. % -3.04% 134.11% 97.56% 859.85% 288.52% 138.08% 100.00%
Tax Rate 119.23 % 19.09 % 31.79 % 5.62 % 7.67 % 23.38 % 38.05 % 20.96%
  YoY % 524.57% -39.95% 465.66% -26.73% -67.19% -38.55% -
  Horiz. % 313.35% 50.17% 83.55% 14.77% 20.16% 61.45% 100.00%
Total Cost 155,380 47,566 54,462 -494,588 -79,042 138,218 148,756 0.73%
  YoY % 226.66% -12.66% 111.01% -525.73% -157.19% -7.08% -
  Horiz. % 104.45% 31.98% 36.61% -332.48% -53.14% 92.92% 100.00%
Net Worth 2,463,733 2,539,329 2,511,840 2,601,180 2,041,084 1,948,308 1,886,457 4.55%
  YoY % -2.98% 1.09% -3.43% 27.44% 4.76% 3.28% -
  Horiz. % 130.60% 134.61% 133.15% 137.89% 108.20% 103.28% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 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 % - % - % - % 28.94 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 2,463,733 2,539,329 2,511,840 2,601,180 2,041,084 1,948,308 1,886,457 4.55%
  YoY % -2.98% 1.09% -3.43% 27.44% 4.76% 3.28% -
  Horiz. % 130.60% 134.61% 133.15% 137.89% 108.20% 103.28% 100.00%
NOSH 343,617 343,617 343,617 343,617 343,617 343,617 343,617 -
  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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -1.37 % 66.06 % 55.29 % 599.12 % 167.07 % 42.29 % 33.72 % -
  YoY % -102.07% 19.48% -90.77% 258.60% 295.06% 25.42% -
  Horiz. % -4.06% 195.91% 163.97% 1,776.75% 495.46% 125.42% 100.00%
ROE -0.09 % 3.65 % 2.68 % 22.82 % 9.76 % 4.89 % 3.66 % -
  YoY % -102.47% 36.19% -88.26% 133.81% 99.59% 33.61% -
  Horiz. % -2.46% 99.73% 73.22% 623.50% 266.67% 133.61% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 44.61 40.79 35.45 28.84 34.30 69.70 65.31 -6.15%
  YoY % 9.37% 15.06% 22.92% -15.92% -50.79% 6.72% -
  Horiz. % 68.31% 62.46% 54.28% 44.16% 52.52% 106.72% 100.00%
EPS -0.61 26.95 19.60 172.77 57.97 27.75 20.09 -
  YoY % -102.26% 37.50% -88.66% 198.03% 108.90% 38.13% -
  Horiz. % -3.04% 134.15% 97.56% 859.98% 288.55% 138.13% 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 7.1700 7.3900 7.3100 7.5700 5.9400 5.6700 5.4900 4.55%
  YoY % -2.98% 1.09% -3.43% 27.44% 4.76% 3.28% -
  Horiz. % 130.60% 134.61% 133.15% 137.89% 108.20% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 44.61 40.79 35.45 28.84 34.30 69.70 65.31 -6.15%
  YoY % 9.37% 15.06% 22.92% -15.92% -50.79% 6.72% -
  Horiz. % 68.31% 62.46% 54.28% 44.16% 52.52% 106.72% 100.00%
EPS -0.61 26.95 19.60 172.77 57.97 27.75 20.09 -
  YoY % -102.26% 37.50% -88.66% 198.03% 108.90% 38.13% -
  Horiz. % -3.04% 134.15% 97.56% 859.98% 288.55% 138.13% 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 7.1700 7.3900 7.3100 7.5700 5.9400 5.6700 5.4900 4.55%
  YoY % -2.98% 1.09% -3.43% 27.44% 4.76% 3.28% -
  Horiz. % 130.60% 134.61% 133.15% 137.89% 108.20% 103.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 5.3600 4.8000 5.0000 5.3000 5.8600 4.1900 3.5000 -
P/RPS 12.02 11.77 14.10 18.38 17.09 6.01 5.36 14.40%
  YoY % 2.12% -16.52% -23.29% 7.55% 184.36% 12.13% -
  Horiz. % 224.25% 219.59% 263.06% 342.91% 318.84% 112.13% 100.00%
P/EPS -878.72 17.81 25.51 3.07 10.11 15.10 17.42 -
  YoY % -5,033.86% -30.18% 730.94% -69.63% -33.05% -13.32% -
  Horiz. % -5,044.32% 102.24% 146.44% 17.62% 58.04% 86.68% 100.00%
EY -0.11 5.61 3.92 32.60 9.89 6.62 5.74 -
  YoY % -101.96% 43.11% -87.98% 229.63% 49.40% 15.33% -
  Horiz. % -1.92% 97.74% 68.29% 567.94% 172.30% 115.33% 100.00%
DY 0.00 0.00 0.00 9.43 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 0.75 0.65 0.68 0.70 0.99 0.74 0.64 2.68%
  YoY % 15.38% -4.41% -2.86% -29.29% 33.78% 15.63% -
  Horiz. % 117.19% 101.56% 106.25% 109.38% 154.69% 115.62% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/12/18 27/12/17 27/12/16 28/12/15 29/12/14 30/12/13 28/12/12 -
Price 5.6900 5.0200 4.5500 5.5500 5.2300 4.8000 3.3500 -
P/RPS 12.76 12.31 12.83 19.25 15.25 6.89 5.13 16.39%
  YoY % 3.66% -4.05% -33.35% 26.23% 121.34% 34.31% -
  Horiz. % 248.73% 239.96% 250.10% 375.24% 297.27% 134.31% 100.00%
P/EPS -932.82 18.63 23.21 3.21 9.02 17.30 16.67 -
  YoY % -5,107.09% -19.73% 623.05% -64.41% -47.86% 3.78% -
  Horiz. % -5,595.80% 111.76% 139.23% 19.26% 54.11% 103.78% 100.00%
EY -0.11 5.37 4.31 31.13 11.08 5.78 6.00 -
  YoY % -102.05% 24.59% -86.15% 180.96% 91.70% -3.67% -
  Horiz. % -1.83% 89.50% 71.83% 518.83% 184.67% 96.33% 100.00%
DY 0.00 0.00 0.00 9.01 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 0.79 0.68 0.62 0.73 0.88 0.85 0.61 4.40%
  YoY % 16.18% 9.68% -15.07% -17.05% 3.53% 39.34% -
  Horiz. % 129.51% 111.48% 101.64% 119.67% 144.26% 139.34% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers