[SPB] QoQ Annualized Quarter Result on 30-Apr-2009 [#2]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
30-Apr-2009 [#2]
Profit Trend
QoQ- -1150.43%
YoY- -149.9%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 223,628 321,702 222,110 192,056 166,920 210,635 195,618 9.30%
PBT 49,076 61,558 22,054 -50,816 22,288 132,918 132,422 -48.31%
Tax -17,232 -21,015 -20,590 -16,456 -12,868 -8,598 -13,786 15.99%
NP 31,844 40,543 1,464 -67,272 9,420 124,320 118,636 -58.28%
-
NP to SH 27,104 32,973 -4,726 -73,698 7,016 118,552 114,206 -61.56%
-
Tax Rate 35.11% 34.14% 93.36% - 57.74% 6.47% 10.41% -
Total Cost 191,784 281,159 220,646 259,328 157,500 86,315 76,982 83.46%
-
Net Worth 1,754,192 1,745,790 1,707,106 1,670,579 1,736,804 1,731,662 1,707,602 1.80%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - 34,365 50,478 75,622 - 34,358 45,810 -
Div Payout % - 104.22% 0.00% 0.00% - 28.98% 40.11% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 1,754,192 1,745,790 1,707,106 1,670,579 1,736,804 1,731,662 1,707,602 1.80%
NOSH 343,959 343,659 344,174 343,740 343,921 343,583 343,582 0.07%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 14.24% 12.60% 0.66% -35.03% 5.64% 59.02% 60.65% -
ROE 1.55% 1.89% -0.28% -4.41% 0.40% 6.85% 6.69% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 65.02 93.61 64.53 55.87 48.53 61.31 56.94 9.22%
EPS 7.88 9.60 -1.37 -21.44 2.04 34.50 33.24 -61.59%
DPS 0.00 10.00 14.67 22.00 0.00 10.00 13.33 -
NAPS 5.10 5.08 4.96 4.86 5.05 5.04 4.97 1.73%
Adjusted Per Share Value based on latest NOSH - 343,748
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 65.08 93.62 64.64 55.89 48.58 61.30 56.93 9.30%
EPS 7.89 9.60 -1.38 -21.45 2.04 34.50 33.24 -61.56%
DPS 0.00 10.00 14.69 22.01 0.00 10.00 13.33 -
NAPS 5.1051 5.0806 4.9681 4.8617 5.0545 5.0395 4.9695 1.80%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 3.42 3.21 3.08 3.08 2.96 2.49 3.06 -
P/RPS 5.26 3.43 4.77 5.51 6.10 4.06 5.37 -1.36%
P/EPS 43.40 33.46 -224.27 -14.37 145.10 7.22 9.21 180.28%
EY 2.30 2.99 -0.45 -6.96 0.69 13.86 10.86 -64.36%
DY 0.00 3.12 4.76 7.14 0.00 4.02 4.36 -
P/NAPS 0.67 0.63 0.62 0.63 0.59 0.49 0.62 5.29%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 24/03/10 28/12/09 25/09/09 26/06/09 23/03/09 22/12/08 25/09/08 -
Price 3.44 3.16 3.31 3.08 2.96 2.50 2.74 -
P/RPS 5.29 3.38 5.13 5.51 6.10 4.08 4.81 6.52%
P/EPS 43.65 32.93 -241.02 -14.37 145.10 7.25 8.24 202.96%
EY 2.29 3.04 -0.41 -6.96 0.69 13.80 12.13 -66.99%
DY 0.00 3.16 4.43 7.14 0.00 4.00 4.87 -
P/NAPS 0.67 0.62 0.67 0.63 0.59 0.50 0.55 14.02%

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