[SPB] QoQ Annualized Quarter Result on 31-Oct-2006 [#4]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

27-Dec-2006

Admission Sponsor

Sponsor

Financial Year

31-Oct-2006

Quarter

31-Oct-2006 [#4]

Profit Trend

QoQ- 7.28%

YoY- 36.04%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Annualized Quarter Result
Revenue	193,618	180,442	200,860	181,119	159,937	156,096	162,092	12.61%
YoY %	7.30%	-10.17%	10.90%	13.24%	2.46%	-3.70%	-	-
Horiz. %	119.45%	111.32%	123.92%	111.74%	98.67%	96.30%	100.00%	-
PBT	76,562	92,606	145,332	134,498	100,884	56,506	48,784	35.16%
YoY %	-17.33%	-36.28%	8.06%	33.32%	78.54%	15.83%	-	-
Horiz. %	156.94%	189.83%	297.91%	275.70%	206.80%	115.83%	100.00%	-
Tax	-18,222	-20,066	-19,296	-44,878	-17,397	-12,988	-7,688	78.04%
YoY %	9.19%	-3.99%	57.00%	-157.96%	-33.95%	-68.94%	-	-
Horiz. %	237.02%	261.00%	250.99%	583.74%	226.29%	168.94%	100.00%	-
NP	58,340	72,540	126,036	89,620	83,486	43,518	41,096	26.39%
YoY %	-19.58%	-42.45%	40.63%	7.35%	91.84%	5.89%	-	-
Horiz. %	141.96%	176.51%	306.69%	218.07%	203.15%	105.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,873	70,116	124,840	87,613	81,670	40,962	40,092	24.84%
YoY %	-20.31%	-43.84%	42.49%	7.28%	99.38%	2.17%	-	-
Horiz. %	139.36%	174.89%	311.38%	218.53%	203.71%	102.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.80%	21.67%	13.28%	33.37%	17.24%	22.99%	15.76%	-
YoY %	9.83%	63.18%	-60.20%	93.56%	-25.01%	45.88%	-	-
Horiz. %	151.02%	137.50%	84.26%	211.74%	109.39%	145.88%	100.00%	-
Total Cost	135,278	107,902	74,824	91,499	76,450	112,578	120,996	7.74%
YoY %	25.37%	44.21%	-18.22%	19.68%	-32.09%	-6.96%	-	-
Horiz. %	111.80%	89.18%	61.84%	75.62%	63.18%	93.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,528,501	1,491,683	1,515,816	1,329,971	1,315,754	1,274,907	1,287,200	12.17%
YoY %	2.47%	-1.59%	13.97%	1.08%	3.20%	-0.96%	-	-
Horiz. %	118.75%	115.89%	117.76%	103.32%	102.22%	99.04%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	45,797	68,741	-	34,366	45,805	68,728	-	-
YoY %	-33.38%	0.00%	-	-24.97%	-33.35%	0.00%	-	-
Horiz. %	66.64%	100.02%	-	50.00%	66.65%	100.00%	-	-
Div Payout %	81.97%	98.04%	-	39.22%	56.09%	167.79%	-	-
YoY %	-16.39%	0.00%	-	-30.08%	-66.57%	0.00%	-	-
Horiz. %	48.85%	58.43%	-	23.37%	33.43%	100.00%	-	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	1,528,501	1,491,683	1,515,816	1,329,971	1,315,754	1,274,907	1,287,200	12.17%
YoY %	2.47%	-1.59%	13.97%	1.08%	3.20%	-0.96%	-	-
Horiz. %	118.75%	115.89%	117.76%	103.32%	102.22%	99.04%	100.00%	-
NOSH	343,483	343,705	343,722	343,661	343,538	343,640	343,253	0.04%
YoY %	-0.06%	-0.00%	0.02%	0.04%	-0.03%	0.11%	-	-
Horiz. %	100.07%	100.13%	100.14%	100.12%	100.08%	100.11%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	30.13%	40.20%	62.75%	49.48%	52.20%	27.88%	25.35%	-
YoY %	-25.05%	-35.94%	26.82%	-5.21%	87.23%	9.98%	-	-
Horiz. %	118.86%	158.58%	247.53%	195.19%	205.92%	109.98%	100.00%	-
ROE	3.66%	4.70%	8.24%	6.59%	6.21%	3.21%	3.11%	-
YoY %	-22.13%	-42.96%	25.04%	6.12%	93.46%	3.22%	-	-
Horiz. %	117.68%	151.13%	264.95%	211.90%	199.68%	103.22%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	56.37	52.50	58.44	52.70	46.56	45.42	47.22	12.56%
YoY %	7.37%	-10.16%	10.89%	13.19%	2.51%	-3.81%	-	-
Horiz. %	119.38%	111.18%	123.76%	111.61%	98.60%	96.19%	100.00%	-
EPS	16.27	20.40	36.32	25.50	23.77	11.92	11.68	24.80%
YoY %	-20.25%	-43.83%	42.43%	7.28%	99.41%	2.05%	-	-
Horiz. %	139.30%	174.66%	310.96%	218.32%	203.51%	102.05%	100.00%	-
DPS	13.33	20.00	0.00	10.00	13.33	20.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	-24.98%	-33.35%	0.00%	-	-
Horiz. %	66.65%	100.00%	0.00%	50.00%	66.65%	100.00%	-	-
NAPS	4.45	4.34	4.41	3.87	3.83	3.71	3.75	12.12%
YoY %	2.53%	-1.59%	13.95%	1.04%	3.23%	-1.07%	-	-
Horiz. %	118.67%	115.73%	117.60%	103.20%	102.13%	98.93%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 343,503
RPS	56.35	52.51	58.45	52.71	46.55	45.43	47.17	12.62%
YoY %	7.31%	-10.16%	10.89%	13.23%	2.47%	-3.69%	-	-
Horiz. %	119.46%	111.32%	123.91%	111.74%	98.69%	96.31%	100.00%	-
EPS	16.26	20.41	36.33	25.50	23.77	11.92	11.67	24.82%
YoY %	-20.33%	-43.82%	42.47%	7.28%	99.41%	2.14%	-	-
Horiz. %	139.33%	174.89%	311.31%	218.51%	203.68%	102.14%	100.00%	-
DPS	13.33	20.01	0.00	10.00	13.33	20.00	0.00	-
YoY %	-33.38%	0.00%	0.00%	-24.98%	-33.35%	0.00%	-	-
Horiz. %	66.65%	100.05%	0.00%	50.00%	66.65%	100.00%	-	-
NAPS	4.4483	4.3411	4.4114	3.8705	3.8291	3.7103	3.746	12.17%
YoY %	2.47%	-1.59%	13.97%	1.08%	3.20%	-0.95%	-	-
Horiz. %	118.75%	115.89%	117.76%	103.32%	102.22%	99.05%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	4.40	5.00	3.06	2.53	2.45	2.46	2.48	-
P/RPS	7.81	9.52	5.24	4.80	5.26	5.42	5.25	30.40%
YoY %	-17.96%	81.68%	9.17%	-8.75%	-2.95%	3.24%	-	-
Horiz. %	148.76%	181.33%	99.81%	91.43%	100.19%	103.24%	100.00%	-
P/EPS	27.05	24.51	8.43	9.92	10.31	20.64	21.23	17.58%
YoY %	10.36%	190.75%	-15.02%	-3.78%	-50.05%	-2.78%	-	-
Horiz. %	127.41%	115.45%	39.71%	46.73%	48.56%	97.22%	100.00%	-
EY	3.70	4.08	11.87	10.08	9.70	4.85	4.71	-14.90%
YoY %	-9.31%	-65.63%	17.76%	3.92%	100.00%	2.97%	-	-
Horiz. %	78.56%	86.62%	252.02%	214.01%	205.94%	102.97%	100.00%	-
DY	3.03	4.00	0.00	3.95	5.44	8.13	0.00	-
YoY %	-24.25%	0.00%	0.00%	-27.39%	-33.09%	0.00%	-	-
Horiz. %	37.27%	49.20%	0.00%	48.59%	66.91%	100.00%	-	-
P/NAPS	0.99	1.15	0.69	0.65	0.64	0.66	0.66	31.13%
YoY %	-13.91%	66.67%	6.15%	1.56%	-3.03%	0.00%	-	-
Horiz. %	150.00%	174.24%	104.55%	98.48%	96.97%	100.00%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	28/09/07	29/06/07	27/03/07	27/12/06	26/09/06	29/06/06	27/03/06	-
Price	3.80	4.72	3.90	2.70	2.44	2.30	2.47	-
P/RPS	6.74	8.99	6.67	5.12	5.24	5.06	5.23	18.47%
YoY %	-25.03%	34.78%	30.27%	-2.29%	3.56%	-3.25%	-	-
Horiz. %	128.87%	171.89%	127.53%	97.90%	100.19%	96.75%	100.00%	-
P/EPS	23.36	23.14	10.74	10.59	10.26	19.30	21.15	6.86%
YoY %	0.95%	115.46%	1.42%	3.22%	-46.84%	-8.75%	-	-
Horiz. %	110.45%	109.41%	50.78%	50.07%	48.51%	91.25%	100.00%	-
EY	4.28	4.32	9.31	9.44	9.74	5.18	4.73	-6.46%
YoY %	-0.93%	-53.60%	-1.38%	-3.08%	88.03%	9.51%	-	-
Horiz. %	90.49%	91.33%	196.83%	199.58%	205.92%	109.51%	100.00%	-
DY	3.51	4.24	0.00	3.70	5.46	8.70	0.00	-
YoY %	-17.22%	0.00%	0.00%	-32.23%	-37.24%	0.00%	-	-
Horiz. %	40.34%	48.74%	0.00%	42.53%	62.76%	100.00%	-	-
P/NAPS	0.85	1.09	0.88	0.70	0.64	0.62	0.66	18.42%
YoY %	-22.02%	23.86%	25.71%	9.38%	3.23%	-6.06%	-	-
Horiz. %	128.79%	165.15%	133.33%	106.06%	96.97%	93.94%	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