[SPB] QoQ Annualized Quarter Result on 31-Jul-2006 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 99.38%
YoY- 39.29%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 180,442 200,860 181,119 159,937 156,096 162,092 185,118 -1.69%
PBT 92,606 145,332 134,498 100,884 56,506 48,784 78,585 11.59%
Tax -20,066 -19,296 -44,878 -17,397 -12,988 -7,688 -14,183 26.10%
NP 72,540 126,036 89,620 83,486 43,518 41,096 64,402 8.27%
-
NP to SH 70,116 124,840 87,613 81,670 40,962 40,092 64,402 5.84%
-
Tax Rate 21.67% 13.28% 33.37% 17.24% 22.99% 15.76% 18.05% -
Total Cost 107,902 74,824 91,499 76,450 112,578 120,996 120,716 -7.22%
-
Net Worth 1,491,683 1,515,816 1,329,971 1,315,754 1,274,907 1,287,200 1,264,671 11.66%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 68,741 - 34,366 45,805 68,728 - 37,802 49.14%
Div Payout % 98.04% - 39.22% 56.09% 167.79% - 58.70% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 1,491,683 1,515,816 1,329,971 1,315,754 1,274,907 1,287,200 1,264,671 11.66%
NOSH 343,705 343,722 343,661 343,538 343,640 343,253 343,660 0.00%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 40.20% 62.75% 49.48% 52.20% 27.88% 25.35% 34.79% -
ROE 4.70% 8.24% 6.59% 6.21% 3.21% 3.11% 5.09% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 52.50 58.44 52.70 46.56 45.42 47.22 53.87 -1.70%
EPS 20.40 36.32 25.50 23.77 11.92 11.68 18.74 5.83%
DPS 20.00 0.00 10.00 13.33 20.00 0.00 11.00 49.13%
NAPS 4.34 4.41 3.87 3.83 3.71 3.75 3.68 11.65%
Adjusted Per Share Value based on latest NOSH - 343,487
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 52.51 58.45 52.71 46.55 45.43 47.17 53.87 -1.69%
EPS 20.41 36.33 25.50 23.77 11.92 11.67 18.74 5.87%
DPS 20.01 0.00 10.00 13.33 20.00 0.00 11.00 49.18%
NAPS 4.3411 4.4114 3.8705 3.8291 3.7103 3.746 3.6805 11.66%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 5.00 3.06 2.53 2.45 2.46 2.48 2.44 -
P/RPS 9.52 5.24 4.80 5.26 5.42 5.25 4.53 64.29%
P/EPS 24.51 8.43 9.92 10.31 20.64 21.23 13.02 52.63%
EY 4.08 11.87 10.08 9.70 4.85 4.71 7.68 -34.48%
DY 4.00 0.00 3.95 5.44 8.13 0.00 4.51 -7.70%
P/NAPS 1.15 0.69 0.65 0.64 0.66 0.66 0.66 44.94%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 27/03/07 27/12/06 26/09/06 29/06/06 27/03/06 30/12/05 -
Price 4.72 3.90 2.70 2.44 2.30 2.47 2.47 -
P/RPS 8.99 6.67 5.12 5.24 5.06 5.23 4.59 56.73%
P/EPS 23.14 10.74 10.59 10.26 19.30 21.15 13.18 45.68%
EY 4.32 9.31 9.44 9.74 5.18 4.73 7.59 -31.39%
DY 4.24 0.00 3.70 5.46 8.70 0.00 4.45 -3.17%
P/NAPS 1.09 0.88 0.70 0.64 0.62 0.66 0.67 38.44%

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