[SPB] QoQ Annualized Quarter Result on 31-Oct-2005 [#4]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

30-Dec-2005

Admission Sponsor

Sponsor

Financial Year

31-Oct-2005

Quarter

31-Oct-2005 [#4]

Profit Trend

QoQ- 9.84%

YoY- -28.52%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Annualized Quarter Result
Revenue	159,937	156,096	162,092	185,118	178,060	200,194	190,108	-10.91%
YoY %	2.46%	-3.70%	-12.44%	3.96%	-11.06%	5.31%	-	-
Horiz. %	84.13%	82.11%	85.26%	97.38%	93.66%	105.31%	100.00%	-
PBT	100,884	56,506	48,784	78,585	71,666	87,130	114,572	-8.15%
YoY %	78.54%	15.83%	-37.92%	9.65%	-17.75%	-23.95%	-	-
Horiz. %	88.05%	49.32%	42.58%	68.59%	62.55%	76.05%	100.00%	-
Tax	-17,397	-12,988	-7,688	-14,183	-13,033	-10,634	-7,024	83.36%
YoY %	-33.95%	-68.94%	45.79%	-8.82%	-22.56%	-51.40%	-	-
Horiz. %	247.68%	184.91%	109.45%	201.92%	185.55%	151.40%	100.00%	-
NP	83,486	43,518	41,096	64,402	58,633	76,496	107,548	-15.57%
YoY %	91.84%	5.89%	-36.19%	9.84%	-23.35%	-28.87%	-	-
Horiz. %	77.63%	40.46%	38.21%	59.88%	54.52%	71.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,670	40,962	40,092	64,402	58,633	76,496	107,548	-16.80%
YoY %	99.38%	2.17%	-37.75%	9.84%	-23.35%	-28.87%	-	-
Horiz. %	75.94%	38.09%	37.28%	59.88%	54.52%	71.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.24%	22.99%	15.76%	18.05%	18.19%	12.20%	6.13%	-
YoY %	-25.01%	45.88%	-12.69%	-0.77%	49.10%	99.02%	-	-
Horiz. %	281.24%	375.04%	257.10%	294.45%	296.74%	199.02%	100.00%	-
Total Cost	76,450	112,578	120,996	120,716	119,426	123,698	82,560	-5.01%
YoY %	-32.09%	-6.96%	0.23%	1.08%	-3.45%	49.83%	-	-
Horiz. %	92.60%	136.36%	146.56%	146.22%	144.65%	149.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,315,754	1,274,907	1,287,200	1,264,671	1,247,103	1,244,004	1,261,832	2.83%
YoY %	3.20%	-0.96%	1.78%	1.41%	0.25%	-1.41%	-	-
Horiz. %	104.27%	101.04%	102.01%	100.22%	98.83%	98.59%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Dividend
Div	45,805	68,728	-	37,802	50,388	75,602	-	-
YoY %	-33.35%	0.00%	-	-24.98%	-33.35%	0.00%	-	-
Horiz. %	60.59%	90.91%	-	50.00%	66.65%	100.00%	-	-
Div Payout %	56.09%	167.79%	-	58.70%	85.94%	98.83%	-	-
YoY %	-66.57%	0.00%	-	-31.70%	-13.04%	0.00%	-	-
Horiz. %	56.75%	169.78%	-	59.39%	86.96%	100.00%	-	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Equity
Net Worth	1,315,754	1,274,907	1,287,200	1,264,671	1,247,103	1,244,004	1,261,832	2.83%
YoY %	3.20%	-0.96%	1.78%	1.41%	0.25%	-1.41%	-	-
Horiz. %	104.27%	101.04%	102.01%	100.22%	98.83%	98.59%	100.00%	-
NOSH	343,538	343,640	343,253	343,660	343,554	343,647	343,823	-0.05%
YoY %	-0.03%	0.11%	-0.12%	0.03%	-0.03%	-0.05%	-	-
Horiz. %	99.92%	99.95%	99.83%	99.95%	99.92%	99.95%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Ratio Analysis
NP Margin	52.20%	27.88%	25.35%	34.79%	32.93%	38.21%	56.57%	-
YoY %	87.23%	9.98%	-27.13%	5.65%	-13.82%	-32.46%	-	-
Horiz. %	92.28%	49.28%	44.81%	61.50%	58.21%	67.54%	100.00%	-
ROE	6.21%	3.21%	3.11%	5.09%	4.70%	6.15%	8.52%	-
YoY %	93.46%	3.22%	-38.90%	8.30%	-23.58%	-27.82%	-	-
Horiz. %	72.89%	37.68%	36.50%	59.74%	55.16%	72.18%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Per Share
RPS	46.56	45.42	47.22	53.87	51.83	58.26	55.29	-10.85%
YoY %	2.51%	-3.81%	-12.34%	3.94%	-11.04%	5.37%	-	-
Horiz. %	84.21%	82.15%	85.40%	97.43%	93.74%	105.37%	100.00%	-
EPS	23.77	11.92	11.68	18.74	17.07	22.26	31.28	-16.76%
YoY %	99.41%	2.05%	-37.67%	9.78%	-23.32%	-28.84%	-	-
Horiz. %	75.99%	38.11%	37.34%	59.91%	54.57%	71.16%	100.00%	-
DPS	13.33	20.00	0.00	11.00	14.67	22.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	-25.02%	-33.32%	0.00%	-	-
Horiz. %	60.59%	90.91%	0.00%	50.00%	66.68%	100.00%	-	-
NAPS	3.83	3.71	3.75	3.68	3.63	3.62	3.67	2.89%
YoY %	3.23%	-1.07%	1.90%	1.38%	0.28%	-1.36%	-	-
Horiz. %	104.36%	101.09%	102.18%	100.27%	98.91%	98.64%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 343,888
RPS	46.55	45.43	47.17	53.87	51.82	58.26	55.33	-10.90%
YoY %	2.47%	-3.69%	-12.44%	3.96%	-11.05%	5.30%	-	-
Horiz. %	84.13%	82.11%	85.25%	97.36%	93.66%	105.30%	100.00%	-
EPS	23.77	11.92	11.67	18.74	17.06	22.26	31.30	-16.80%
YoY %	99.41%	2.14%	-37.73%	9.85%	-23.36%	-28.88%	-	-
Horiz. %	75.94%	38.08%	37.28%	59.87%	54.50%	71.12%	100.00%	-
DPS	13.33	20.00	0.00	11.00	14.66	22.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	-24.97%	-33.36%	0.00%	-	-
Horiz. %	60.59%	90.91%	0.00%	50.00%	66.64%	100.00%	-	-
NAPS	3.8291	3.7103	3.746	3.6805	3.6293	3.6203	3.6722	2.83%
YoY %	3.20%	-0.95%	1.78%	1.41%	0.25%	-1.41%	-	-
Horiz. %	104.27%	101.04%	102.01%	100.23%	98.83%	98.59%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	-
Price	2.45	2.46	2.48	2.44	2.08	2.18	2.23	-
P/RPS	5.26	5.42	5.25	4.53	4.01	3.74	4.03	19.49%
YoY %	-2.95%	3.24%	15.89%	12.97%	7.22%	-7.20%	-	-
Horiz. %	130.52%	134.49%	130.27%	112.41%	99.50%	92.80%	100.00%	-
P/EPS	10.31	20.64	21.23	13.02	12.19	9.79	7.13	27.95%
YoY %	-50.05%	-2.78%	63.06%	6.81%	24.51%	37.31%	-	-
Horiz. %	144.60%	289.48%	297.76%	182.61%	170.97%	137.31%	100.00%	-
EY	9.70	4.85	4.71	7.68	8.21	10.21	14.03	-21.86%
YoY %	100.00%	2.97%	-38.67%	-6.46%	-19.59%	-27.23%	-	-
Horiz. %	69.14%	34.57%	33.57%	54.74%	58.52%	72.77%	100.00%	-
DY	5.44	8.13	0.00	4.51	7.05	10.09	0.00	-
YoY %	-33.09%	0.00%	0.00%	-36.03%	-30.13%	0.00%	-	-
Horiz. %	53.91%	80.57%	0.00%	44.70%	69.87%	100.00%	-	-
P/NAPS	0.64	0.66	0.66	0.66	0.57	0.60	0.61	3.26%
YoY %	-3.03%	0.00%	0.00%	15.79%	-5.00%	-1.64%	-	-
Horiz. %	104.92%	108.20%	108.20%	108.20%	93.44%	98.36%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	26/09/06	29/06/06	27/03/06	30/12/05	19/09/05	24/06/05	29/03/05	-
Price	2.44	2.30	2.47	2.47	2.37	1.98	2.17	-
P/RPS	5.24	5.06	5.23	4.59	4.57	3.40	3.92	21.41%
YoY %	3.56%	-3.25%	13.94%	0.44%	34.41%	-13.27%	-	-
Horiz. %	133.67%	129.08%	133.42%	117.09%	116.58%	86.73%	100.00%	-
P/EPS	10.26	19.30	21.15	13.18	13.89	8.89	6.94	29.86%
YoY %	-46.84%	-8.75%	60.47%	-5.11%	56.24%	28.10%	-	-
Horiz. %	147.84%	278.10%	304.76%	189.91%	200.14%	128.10%	100.00%	-
EY	9.74	5.18	4.73	7.59	7.20	11.24	14.41	-23.03%
YoY %	88.03%	9.51%	-37.68%	5.42%	-35.94%	-22.00%	-	-
Horiz. %	67.59%	35.95%	32.82%	52.67%	49.97%	78.00%	100.00%	-
DY	5.46	8.70	0.00	4.45	6.19	11.11	0.00	-
YoY %	-37.24%	0.00%	0.00%	-28.11%	-44.28%	0.00%	-	-
Horiz. %	49.14%	78.31%	0.00%	40.05%	55.72%	100.00%	-	-
P/NAPS	0.64	0.62	0.66	0.67	0.65	0.55	0.59	5.58%
YoY %	3.23%	-6.06%	-1.49%	3.08%	18.18%	-6.78%	-	-
Horiz. %	108.47%	105.08%	111.86%	113.56%	110.17%	93.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos