[SPB] QoQ Annualized Quarter Result on 31-Jan-2010 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- -17.8%
YoY- 286.32%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 203,060 201,057 216,530 223,628 321,702 222,110 192,056 3.77%
PBT 71,686 15,925 -7,518 49,076 61,558 22,054 -50,816 -
Tax -20,952 -22,774 -20,978 -17,232 -21,015 -20,590 -16,456 17.42%
NP 50,734 -6,849 -28,496 31,844 40,543 1,464 -67,272 -
-
NP to SH 41,456 -15,084 -37,698 27,104 32,973 -4,726 -73,698 -
-
Tax Rate 29.23% 143.01% - 35.11% 34.14% 93.36% - -
Total Cost 152,326 207,906 245,026 191,784 281,159 220,646 259,328 -29.79%
-
Net Worth 1,759,834 1,708,984 1,699,500 1,754,192 1,745,790 1,707,106 1,670,579 3.52%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 34,371 - - - 34,365 50,478 75,622 -40.80%
Div Payout % 82.91% - - - 104.22% 0.00% 0.00% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 1,759,834 1,708,984 1,699,500 1,754,192 1,745,790 1,707,106 1,670,579 3.52%
NOSH 343,717 343,860 343,333 343,959 343,659 344,174 343,740 -0.00%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 24.98% -3.41% -13.16% 14.24% 12.60% 0.66% -35.03% -
ROE 2.36% -0.88% -2.22% 1.55% 1.89% -0.28% -4.41% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 59.08 58.47 63.07 65.02 93.61 64.53 55.87 3.78%
EPS 12.06 -4.39 -10.98 7.88 9.60 -1.37 -21.44 -
DPS 10.00 0.00 0.00 0.00 10.00 14.67 22.00 -40.79%
NAPS 5.12 4.97 4.95 5.10 5.08 4.96 4.86 3.52%
Adjusted Per Share Value based on latest NOSH - 343,959
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 59.09 58.51 63.01 65.08 93.62 64.64 55.89 3.77%
EPS 12.06 -4.39 -10.97 7.89 9.60 -1.38 -21.45 -
DPS 10.00 0.00 0.00 0.00 10.00 14.69 22.01 -40.81%
NAPS 5.1215 4.9735 4.9459 5.1051 5.0806 4.9681 4.8617 3.52%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 3.66 3.42 3.50 3.42 3.21 3.08 3.08 -
P/RPS 6.20 5.85 5.55 5.26 3.43 4.77 5.51 8.16%
P/EPS 30.35 -77.96 -31.88 43.40 33.46 -224.27 -14.37 -
EY 3.30 -1.28 -3.14 2.30 2.99 -0.45 -6.96 -
DY 2.73 0.00 0.00 0.00 3.12 4.76 7.14 -47.22%
P/NAPS 0.71 0.69 0.71 0.67 0.63 0.62 0.63 8.27%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 23/12/10 23/09/10 21/06/10 24/03/10 28/12/09 25/09/09 26/06/09 -
Price 3.40 3.38 3.26 3.44 3.16 3.31 3.08 -
P/RPS 5.76 5.78 5.17 5.29 3.38 5.13 5.51 2.99%
P/EPS 28.19 -77.05 -29.69 43.65 32.93 -241.02 -14.37 -
EY 3.55 -1.30 -3.37 2.29 3.04 -0.41 -6.96 -
DY 2.94 0.00 0.00 0.00 3.16 4.43 7.14 -44.56%
P/NAPS 0.66 0.68 0.66 0.67 0.62 0.67 0.63 3.14%

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