[SPB] QoQ Annualized Quarter Result on 31-Jan-2013 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
25-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 12.17%
YoY- 3407.61%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 239,497 239,669 243,674 244,292 224,422 224,705 222,964 4.87%
PBT 132,171 110,557 85,750 94,644 122,139 87,170 49,568 91.94%
Tax -30,892 -24,402 -26,562 -13,528 -46,473 -14,914 -17,320 46.91%
NP 101,279 86,154 59,188 81,116 75,666 72,256 32,248 114.01%
-
NP to SH 95,337 81,329 52,384 77,448 69,045 66,346 23,708 152.23%
-
Tax Rate 23.37% 22.07% 30.98% 14.29% 38.05% 17.11% 34.94% -
Total Cost 138,218 153,514 184,486 163,176 148,756 152,449 190,716 -19.26%
-
Net Worth 1,947,966 1,910,510 1,879,584 1,907,074 1,886,794 1,872,712 1,831,478 4.18%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 1,947,966 1,910,510 1,879,584 1,907,074 1,886,794 1,872,712 1,831,478 4.18%
NOSH 343,556 343,617 343,617 343,617 343,617 343,617 343,617 -0.01%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 42.29% 35.95% 24.29% 33.20% 33.72% 32.16% 14.46% -
ROE 4.89% 4.26% 2.79% 4.06% 3.66% 3.54% 1.29% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 69.71 69.75 70.91 71.09 65.30 65.39 64.89 4.87%
EPS 27.75 23.67 15.24 22.52 20.09 19.31 6.90 152.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.67 5.56 5.47 5.55 5.49 5.45 5.33 4.19%
Adjusted Per Share Value based on latest NOSH - 343,617
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 69.70 69.75 70.91 71.09 65.30 65.39 64.89 4.86%
EPS 27.75 23.67 15.24 22.52 20.09 19.31 6.90 152.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.669 5.56 5.47 5.55 5.49 5.45 5.33 4.18%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 4.19 4.05 3.90 3.45 3.50 3.37 3.59 -
P/RPS 6.01 5.81 5.50 4.85 5.36 5.15 5.53 5.68%
P/EPS 15.10 17.11 25.58 15.31 17.42 17.45 52.03 -56.06%
EY 6.62 5.84 3.91 6.53 5.74 5.73 1.92 127.71%
DY 0.00 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.74 0.73 0.71 0.62 0.64 0.62 0.67 6.82%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/12/13 30/09/13 27/06/13 25/03/13 28/12/12 26/09/12 26/06/12 -
Price 4.80 4.16 3.88 3.60 3.35 3.42 3.32 -
P/RPS 6.89 5.96 5.47 5.06 5.13 5.23 5.12 21.82%
P/EPS 17.30 17.58 25.45 15.97 16.67 17.71 48.12 -49.34%
EY 5.78 5.69 3.93 6.26 6.00 5.65 2.08 97.28%
DY 0.00 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.85 0.75 0.71 0.65 0.61 0.63 0.62 23.33%

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