[SPB] QoQ TTM Result on 30-Apr-2012 [#2]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- -17.8%
YoY- -8.57%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 233,347 224,422 232,971 266,314 258,864 253,525 241,350 -2.21%
PBT 140,749 122,139 121,938 116,064 134,994 139,574 142,756 -0.93%
Tax -46,182 -46,473 -22,028 -22,521 -22,785 -22,346 -15,375 107.48%
NP 94,567 75,666 99,910 93,543 112,209 117,228 127,381 -17.93%
-
NP to SH 87,855 69,045 93,721 87,396 106,318 110,828 119,636 -18.52%
-
Tax Rate 32.81% 38.05% 18.06% 19.40% 16.88% 16.01% 10.77% -
Total Cost 138,780 148,756 133,061 172,771 146,655 136,297 113,969 13.96%
-
Net Worth 1,907,074 1,886,457 1,872,712 1,831,478 1,848,659 1,849,180 1,800,701 3.88%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - 34,352 -
Div Payout % - - - - - - 28.71% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 1,907,074 1,886,457 1,872,712 1,831,478 1,848,659 1,849,180 1,800,701 3.88%
NOSH 343,617 343,617 343,617 343,617 343,617 343,713 343,645 -0.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 40.53% 33.72% 42.89% 35.13% 43.35% 46.24% 52.78% -
ROE 4.61% 3.66% 5.00% 4.77% 5.75% 5.99% 6.64% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 67.91 65.31 67.80 77.50 75.34 73.76 70.23 -2.20%
EPS 25.57 20.09 27.27 25.43 30.94 32.24 34.81 -18.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 5.55 5.49 5.45 5.33 5.38 5.38 5.24 3.88%
Adjusted Per Share Value based on latest NOSH - 343,617
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 67.91 65.31 67.80 77.50 75.34 73.78 70.24 -2.21%
EPS 25.57 20.09 27.27 25.43 30.94 32.25 34.82 -18.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 5.55 5.49 5.45 5.33 5.38 5.3815 5.2404 3.88%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 3.45 3.50 3.37 3.59 3.36 3.35 3.56 -
P/RPS 5.08 5.36 4.97 4.63 4.46 4.54 5.07 0.13%
P/EPS 13.49 17.42 12.36 14.11 10.86 10.39 10.23 20.15%
EY 7.41 5.74 8.09 7.08 9.21 9.63 9.78 -16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.81 -
P/NAPS 0.62 0.64 0.62 0.67 0.62 0.62 0.68 -5.94%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 25/03/13 28/12/12 26/09/12 26/06/12 29/03/12 22/12/11 29/09/11 -
Price 3.60 3.35 3.42 3.32 3.73 3.34 3.07 -
P/RPS 5.30 5.13 5.04 4.28 4.95 4.53 4.37 13.66%
P/EPS 14.08 16.67 12.54 13.05 12.06 10.36 8.82 36.39%
EY 7.10 6.00 7.98 7.66 8.30 9.65 11.34 -26.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.26 -
P/NAPS 0.65 0.61 0.63 0.62 0.69 0.62 0.59 6.63%

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