[SPB] QoQ Cumulative 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- -99.5%
YoY- -89.1%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 224,422 168,529 111,482 52,148 253,525 189,083 98,693 72.49%
PBT 122,139 65,378 24,784 5,051 139,574 83,014 48,294 85.10%
Tax -46,473 -11,186 -8,660 -3,673 -22,346 -11,504 -8,485 209.12%
NP 75,666 54,192 16,124 1,378 117,228 71,510 39,809 53.14%
-
NP to SH 69,045 49,760 11,854 552 110,828 66,867 35,286 56.12%
-
Tax Rate 38.05% 17.11% 34.94% 72.72% 16.01% 13.86% 17.57% -
Total Cost 148,756 114,337 95,358 50,770 136,297 117,573 58,884 84.96%
-
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% 2.66% 0.65% 0.03% 5.99% 3.71% 1.99% -
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 49.05 32.44 15.18 73.77 55.03 28.72 72.47%
EPS 20.09 14.48 3.45 0.16 32.25 19.46 10.27 56.09%
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 49.05 32.44 15.18 73.78 55.03 28.72 72.47%
EPS 20.09 14.48 3.45 0.16 32.25 19.46 10.27 56.09%
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 6.87 11.07 22.14 4.54 6.47 14.34 -47.95%
P/EPS 17.42 23.27 104.06 2,091.58 10.39 18.29 40.12 -42.51%
EY 5.74 4.30 0.96 0.05 9.63 5.47 2.49 74.06%
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 6.97 10.23 24.58 4.53 5.58 13.06 -46.21%
P/EPS 16.67 23.62 96.24 2,321.90 10.36 15.78 36.51 -40.56%
EY 6.00 4.23 1.04 0.04 9.66 6.34 2.74 68.22%
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