[SPB] QoQ Annualized Quarter Result on 30-Apr-2006 [#2]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 2.17%
YoY- -46.45%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 200,860 181,119 159,937 156,096 162,092 185,118 178,060 8.34%
PBT 145,332 134,498 100,884 56,506 48,784 78,585 71,666 60.00%
Tax -19,296 -44,878 -17,397 -12,988 -7,688 -14,183 -13,033 29.80%
NP 126,036 89,620 83,486 43,518 41,096 64,402 58,633 66.32%
-
NP to SH 124,840 87,613 81,670 40,962 40,092 64,402 58,633 65.27%
-
Tax Rate 13.28% 33.37% 17.24% 22.99% 15.76% 18.05% 18.19% -
Total Cost 74,824 91,499 76,450 112,578 120,996 120,716 119,426 -26.71%
-
Net Worth 1,515,816 1,329,971 1,315,754 1,274,907 1,287,200 1,264,671 1,247,103 13.85%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - 34,366 45,805 68,728 - 37,802 50,388 -
Div Payout % - 39.22% 56.09% 167.79% - 58.70% 85.94% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 1,515,816 1,329,971 1,315,754 1,274,907 1,287,200 1,264,671 1,247,103 13.85%
NOSH 343,722 343,661 343,538 343,640 343,253 343,660 343,554 0.03%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 62.75% 49.48% 52.20% 27.88% 25.35% 34.79% 32.93% -
ROE 8.24% 6.59% 6.21% 3.21% 3.11% 5.09% 4.70% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 58.44 52.70 46.56 45.42 47.22 53.87 51.83 8.30%
EPS 36.32 25.50 23.77 11.92 11.68 18.74 17.07 65.20%
DPS 0.00 10.00 13.33 20.00 0.00 11.00 14.67 -
NAPS 4.41 3.87 3.83 3.71 3.75 3.68 3.63 13.81%
Adjusted Per Share Value based on latest NOSH - 344,013
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 58.45 52.71 46.55 45.43 47.17 53.87 51.82 8.33%
EPS 36.33 25.50 23.77 11.92 11.67 18.74 17.06 65.29%
DPS 0.00 10.00 13.33 20.00 0.00 11.00 14.66 -
NAPS 4.4114 3.8705 3.8291 3.7103 3.746 3.6805 3.6293 13.85%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 3.06 2.53 2.45 2.46 2.48 2.44 2.08 -
P/RPS 5.24 4.80 5.26 5.42 5.25 4.53 4.01 19.46%
P/EPS 8.43 9.92 10.31 20.64 21.23 13.02 12.19 -21.74%
EY 11.87 10.08 9.70 4.85 4.71 7.68 8.21 27.77%
DY 0.00 3.95 5.44 8.13 0.00 4.51 7.05 -
P/NAPS 0.69 0.65 0.64 0.66 0.66 0.66 0.57 13.54%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 27/03/07 27/12/06 26/09/06 29/06/06 27/03/06 30/12/05 19/09/05 -
Price 3.90 2.70 2.44 2.30 2.47 2.47 2.37 -
P/RPS 6.67 5.12 5.24 5.06 5.23 4.59 4.57 28.58%
P/EPS 10.74 10.59 10.26 19.30 21.15 13.18 13.89 -15.71%
EY 9.31 9.44 9.74 5.18 4.73 7.59 7.20 18.63%
DY 0.00 3.70 5.46 8.70 0.00 4.45 6.19 -
P/NAPS 0.88 0.70 0.64 0.62 0.66 0.67 0.65 22.31%

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