[SPB] QoQ Annualized Quarter Result on 30-Apr-2007 [#2]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- -43.84%
YoY- 71.17%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 163,948 198,640 193,618 180,442 200,860 181,119 159,937 1.66%
PBT 190,536 106,221 76,562 92,606 145,332 134,498 100,884 52.61%
Tax -16,260 -21,686 -18,222 -20,066 -19,296 -44,878 -17,397 -4.39%
NP 174,276 84,535 58,340 72,540 126,036 89,620 83,486 63.11%
-
NP to SH 172,644 81,013 55,873 70,116 124,840 87,613 81,670 64.48%
-
Tax Rate 8.53% 20.42% 23.80% 21.67% 13.28% 33.37% 17.24% -
Total Cost -10,328 114,105 135,278 107,902 74,824 91,499 76,450 -
-
Net Worth 1,673,519 1,649,213 1,528,501 1,491,683 1,515,816 1,329,971 1,315,754 17.34%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 137,455 34,358 45,797 68,741 - 34,366 45,805 107.63%
Div Payout % 79.62% 42.41% 81.97% 98.04% - 39.22% 56.09% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 1,673,519 1,649,213 1,528,501 1,491,683 1,515,816 1,329,971 1,315,754 17.34%
NOSH 343,638 343,586 343,483 343,705 343,722 343,661 343,538 0.01%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 106.30% 42.56% 30.13% 40.20% 62.75% 49.48% 52.20% -
ROE 10.32% 4.91% 3.66% 4.70% 8.24% 6.59% 6.21% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 47.71 57.81 56.37 52.50 58.44 52.70 46.56 1.63%
EPS 50.24 23.58 16.27 20.40 36.32 25.50 23.77 64.47%
DPS 40.00 10.00 13.33 20.00 0.00 10.00 13.33 107.62%
NAPS 4.87 4.80 4.45 4.34 4.41 3.87 3.83 17.31%
Adjusted Per Share Value based on latest NOSH - 343,571
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 47.71 57.81 56.35 52.51 58.45 52.71 46.55 1.64%
EPS 50.24 23.58 16.26 20.41 36.33 25.50 23.77 64.47%
DPS 40.00 10.00 13.33 20.01 0.00 10.00 13.33 107.62%
NAPS 4.8703 4.7996 4.4483 4.3411 4.4114 3.8705 3.8291 17.34%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 3.32 3.40 4.40 5.00 3.06 2.53 2.45 -
P/RPS 6.96 5.88 7.81 9.52 5.24 4.80 5.26 20.46%
P/EPS 6.61 14.42 27.05 24.51 8.43 9.92 10.31 -25.58%
EY 15.13 6.93 3.70 4.08 11.87 10.08 9.70 34.38%
DY 12.05 2.94 3.03 4.00 0.00 3.95 5.44 69.67%
P/NAPS 0.68 0.71 0.99 1.15 0.69 0.65 0.64 4.11%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 25/03/08 28/12/07 28/09/07 29/06/07 27/03/07 27/12/06 26/09/06 -
Price 2.94 3.50 3.80 4.72 3.90 2.70 2.44 -
P/RPS 6.16 6.05 6.74 8.99 6.67 5.12 5.24 11.35%
P/EPS 5.85 14.84 23.36 23.14 10.74 10.59 10.26 -31.16%
EY 17.09 6.74 4.28 4.32 9.31 9.44 9.74 45.32%
DY 13.61 2.86 3.51 4.24 0.00 3.70 5.46 83.53%
P/NAPS 0.60 0.73 0.85 1.09 0.88 0.70 0.64 -4.20%

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