[SPB] QoQ Annualized Quarter Result on 31-Jul-2007 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- -20.31%
YoY- -31.59%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 190,058 163,948 198,640 193,618 180,442 200,860 181,119 3.26%
PBT 172,528 190,536 106,221 76,562 92,606 145,332 134,498 18.07%
Tax -19,758 -16,260 -21,686 -18,222 -20,066 -19,296 -44,878 -42.15%
NP 152,770 174,276 84,535 58,340 72,540 126,036 89,620 42.74%
-
NP to SH 147,702 172,644 81,013 55,873 70,116 124,840 87,613 41.69%
-
Tax Rate 11.45% 8.53% 20.42% 23.80% 21.67% 13.28% 33.37% -
Total Cost 37,288 -10,328 114,105 135,278 107,902 74,824 91,499 -45.06%
-
Net Worth 1,687,335 1,673,519 1,649,213 1,528,501 1,491,683 1,515,816 1,329,971 17.21%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 68,730 137,455 34,358 45,797 68,741 - 34,366 58.80%
Div Payout % 46.53% 79.62% 42.41% 81.97% 98.04% - 39.22% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 1,687,335 1,673,519 1,649,213 1,528,501 1,491,683 1,515,816 1,329,971 17.21%
NOSH 343,652 343,638 343,586 343,483 343,705 343,722 343,661 -0.00%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 80.38% 106.30% 42.56% 30.13% 40.20% 62.75% 49.48% -
ROE 8.75% 10.32% 4.91% 3.66% 4.70% 8.24% 6.59% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 55.31 47.71 57.81 56.37 52.50 58.44 52.70 3.27%
EPS 42.98 50.24 23.58 16.27 20.40 36.32 25.50 41.67%
DPS 20.00 40.00 10.00 13.33 20.00 0.00 10.00 58.80%
NAPS 4.91 4.87 4.80 4.45 4.34 4.41 3.87 17.21%
Adjusted Per Share Value based on latest NOSH - 344,070
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 55.31 47.71 57.81 56.35 52.51 58.45 52.71 3.26%
EPS 42.98 50.24 23.58 16.26 20.41 36.33 25.50 41.67%
DPS 20.00 40.00 10.00 13.33 20.01 0.00 10.00 58.80%
NAPS 4.9105 4.8703 4.7996 4.4483 4.3411 4.4114 3.8705 17.21%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 3.14 3.32 3.40 4.40 5.00 3.06 2.53 -
P/RPS 5.68 6.96 5.88 7.81 9.52 5.24 4.80 11.88%
P/EPS 7.31 6.61 14.42 27.05 24.51 8.43 9.92 -18.43%
EY 13.69 15.13 6.93 3.70 4.08 11.87 10.08 22.66%
DY 6.37 12.05 2.94 3.03 4.00 0.00 3.95 37.55%
P/NAPS 0.64 0.68 0.71 0.99 1.15 0.69 0.65 -1.02%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 27/06/08 25/03/08 28/12/07 28/09/07 29/06/07 27/03/07 27/12/06 -
Price 3.08 2.94 3.50 3.80 4.72 3.90 2.70 -
P/RPS 5.57 6.16 6.05 6.74 8.99 6.67 5.12 5.78%
P/EPS 7.17 5.85 14.84 23.36 23.14 10.74 10.59 -22.91%
EY 13.95 17.09 6.74 4.28 4.32 9.31 9.44 29.76%
DY 6.49 13.61 2.86 3.51 4.24 0.00 3.70 45.49%
P/NAPS 0.63 0.60 0.73 0.85 1.09 0.88 0.70 -6.78%

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