[SPB] QoQ Cumulative Quarter Result on 31-Jan-2015 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jan-2015 [#1]
Profit Trend
QoQ- -70.67%
YoY- -62.59%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 99,092 71,053 46,292 23,853 100,985 73,786 50,200 57.16%
PBT 629,055 114,317 67,978 59,646 214,949 174,057 164,394 144.04%
Tax -35,375 -4,456 -2,759 -1,557 -18,058 -6,668 -4,694 282.97%
NP 593,680 109,861 65,219 58,089 196,891 167,389 159,700 139.40%
-
NP to SH 593,680 109,861 65,219 58,089 198,049 168,547 160,858 138.25%
-
Tax Rate 5.62% 3.90% 4.06% 2.61% 8.40% 3.83% 2.86% -
Total Cost -494,588 -38,808 -18,927 -34,236 -95,906 -93,603 -109,500 172.49%
-
Net Worth 2,601,180 2,109,935 2,065,153 2,099,499 2,040,963 2,013,595 2,006,723 18.82%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 171,808 - - - - - - -
Div Payout % 28.94% - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 2,601,180 2,109,935 2,065,153 2,099,499 2,040,963 2,013,595 2,006,723 18.82%
NOSH 343,617 343,617 343,617 343,617 343,617 343,617 343,617 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 599.12% 154.62% 140.89% 243.53% 194.97% 226.86% 318.13% -
ROE 22.82% 5.21% 3.16% 2.77% 9.70% 8.37% 8.02% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 28.84 20.68 13.47 6.94 29.39 21.47 14.61 57.16%
EPS 172.77 31.97 18.98 16.91 57.64 49.05 46.81 138.26%
DPS 50.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.57 6.14 6.01 6.11 5.94 5.86 5.84 18.82%
Adjusted Per Share Value based on latest NOSH - 343,617
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 28.84 20.68 13.47 6.94 29.39 21.47 14.61 57.16%
EPS 172.77 31.97 18.98 16.91 57.64 49.05 46.81 138.26%
DPS 50.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.57 6.14 6.01 6.11 5.94 5.86 5.84 18.82%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 5.30 5.20 5.50 5.61 5.86 6.52 5.30 -
P/RPS 18.38 24.81 40.11 80.82 19.94 30.36 36.28 -36.37%
P/EPS 3.07 16.27 28.98 33.19 10.17 13.29 11.32 -58.00%
EY 32.60 6.15 3.45 3.01 9.84 7.52 8.83 138.30%
DY 9.43 0.00 0.00 0.00 2.05 0.00 0.00 -
P/NAPS 0.70 0.85 0.92 0.92 0.99 1.11 0.91 -16.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 23/09/15 26/06/15 27/03/15 29/12/14 25/09/14 27/06/14 -
Price 5.55 4.67 5.20 5.48 5.23 5.86 6.16 -
P/RPS 19.25 22.29 37.92 78.94 17.79 27.29 42.16 -40.61%
P/EPS 3.21 14.61 27.40 32.42 9.07 11.95 13.16 -60.86%
EY 31.13 6.85 3.65 3.08 11.02 8.37 7.60 155.34%
DY 9.01 0.00 0.00 0.00 2.29 0.00 0.00 -
P/NAPS 0.73 0.76 0.87 0.90 0.88 1.00 1.05 -21.46%

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