[SPB] QoQ Annualized Quarter Result on 31-Jan-2012 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- -98.01%
YoY- -89.1%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 224,422 224,705 222,964 208,592 253,525 252,110 197,386 8.89%
PBT 122,139 87,170 49,568 20,204 139,574 110,685 96,588 16.85%
Tax -46,473 -14,914 -17,320 -14,692 -22,346 -15,338 -16,970 95.14%
NP 75,666 72,256 32,248 5,512 117,228 95,346 79,618 -3.32%
-
NP to SH 69,045 66,346 23,708 2,208 110,828 89,156 70,572 -1.44%
-
Tax Rate 38.05% 17.11% 34.94% 72.72% 16.01% 13.86% 17.57% -
Total Cost 148,756 152,449 190,716 203,080 136,297 156,764 117,768 16.76%
-
Net Worth 1,886,794 1,872,712 1,831,478 1,848,659 1,848,851 1,800,529 1,769,453 4.35%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 1,886,794 1,872,712 1,831,478 1,848,659 1,848,851 1,800,529 1,769,453 4.35%
NOSH 343,617 343,617 343,617 343,617 343,652 343,612 343,583 0.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 33.72% 32.16% 14.46% 2.64% 46.24% 37.82% 40.34% -
ROE 3.66% 3.54% 1.29% 0.12% 5.99% 4.95% 3.99% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 65.30 65.39 64.89 60.70 73.77 73.37 57.45 8.87%
EPS 20.09 19.31 6.90 0.64 32.25 25.95 20.54 -1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.49 5.45 5.33 5.38 5.38 5.24 5.15 4.33%
Adjusted Per Share Value based on latest NOSH - 343,617
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 65.30 65.39 64.89 60.70 73.78 73.37 57.44 8.88%
EPS 20.09 19.31 6.90 0.64 32.25 25.95 20.54 -1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.49 5.45 5.33 5.38 5.3806 5.2399 5.1495 4.34%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 3.50 3.37 3.59 3.36 3.35 3.56 4.12 -
P/RPS 5.36 5.15 5.53 5.53 4.54 4.85 7.17 -17.55%
P/EPS 17.42 17.45 52.03 522.90 10.39 13.72 20.06 -8.93%
EY 5.74 5.73 1.92 0.19 9.63 7.29 4.99 9.73%
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.67 0.62 0.62 0.68 0.80 -13.76%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 28/12/12 26/09/12 26/06/12 29/03/12 22/12/11 29/09/11 27/06/11 -
Price 3.35 3.42 3.32 3.73 3.34 3.07 3.75 -
P/RPS 5.13 5.23 5.12 6.14 4.53 4.18 6.53 -14.79%
P/EPS 16.67 17.71 48.12 580.48 10.36 11.83 18.26 -5.86%
EY 6.00 5.65 2.08 0.17 9.66 8.45 5.48 6.20%
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.62 0.69 0.62 0.59 0.73 -11.23%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment