[SPB] QoQ Annualized Quarter Result on 31-Jul-2003 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- -0.11%
YoY- -37.91%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 176,712 166,036 162,698 205,438 147,588 135,164 138,328 17.75%
PBT 103,926 113,024 100,289 87,112 86,910 82,316 104,876 -0.60%
Tax -14,198 -7,552 -11,230 -9,504 -9,218 -5,668 -16,448 -9.34%
NP 89,728 105,472 89,059 77,608 77,692 76,648 88,428 0.97%
-
NP to SH 89,728 105,472 89,059 77,608 77,692 76,648 88,428 0.97%
-
Tax Rate 13.66% 6.68% 11.20% 10.91% 10.61% 6.89% 15.68% -
Total Cost 86,984 60,564 73,639 127,830 69,896 58,516 49,900 44.89%
-
Net Worth 1,181,716 1,192,919 1,157,904 1,123,575 1,102,525 1,105,764 1,086,018 5.79%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 68,704 - 30,923 41,232 61,823 - - -
Div Payout % 76.57% - 34.72% 53.13% 79.58% - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 1,181,716 1,192,919 1,157,904 1,123,575 1,102,525 1,105,764 1,086,018 5.79%
NOSH 343,522 343,780 343,591 343,600 343,465 343,405 343,676 -0.02%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 50.78% 63.52% 54.74% 37.78% 52.64% 56.71% 63.93% -
ROE 7.59% 8.84% 7.69% 6.91% 7.05% 6.93% 8.14% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 51.44 48.30 47.35 59.79 42.97 39.36 40.25 17.78%
EPS 26.12 30.68 25.92 22.59 22.62 22.32 25.73 1.00%
DPS 20.00 0.00 9.00 12.00 18.00 0.00 0.00 -
NAPS 3.44 3.47 3.37 3.27 3.21 3.22 3.16 5.82%
Adjusted Per Share Value based on latest NOSH - 343,872
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 51.43 48.32 47.35 59.79 42.95 39.34 40.26 17.74%
EPS 26.11 30.69 25.92 22.59 22.61 22.31 25.73 0.98%
DPS 19.99 0.00 9.00 12.00 17.99 0.00 0.00 -
NAPS 3.4391 3.4717 3.3698 3.2698 3.2086 3.218 3.1605 5.79%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.44 2.28 2.42 2.49 1.68 1.53 1.76 -
P/RPS 4.74 4.72 5.11 4.16 3.91 3.89 4.37 5.57%
P/EPS 9.34 7.43 9.34 11.02 7.43 6.85 6.84 23.10%
EY 10.70 13.46 10.71 9.07 13.46 14.59 14.62 -18.80%
DY 8.20 0.00 3.72 4.82 10.71 0.00 0.00 -
P/NAPS 0.71 0.66 0.72 0.76 0.52 0.48 0.56 17.15%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 24/06/04 26/03/04 29/12/03 30/09/03 30/06/03 28/03/03 30/12/02 -
Price 2.26 2.51 2.09 2.26 1.69 1.45 1.69 -
P/RPS 4.39 5.20 4.41 3.78 3.93 3.68 4.20 2.99%
P/EPS 8.65 8.18 8.06 10.01 7.47 6.50 6.57 20.14%
EY 11.56 12.22 12.40 9.99 13.38 15.39 15.22 -16.76%
DY 8.85 0.00 4.31 5.31 10.65 0.00 0.00 -
P/NAPS 0.66 0.72 0.62 0.69 0.53 0.45 0.53 15.76%

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