[SPB] QoQ Annualized Quarter Result on 31-Oct-2007 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 44.99%
YoY- -7.53%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 195,618 190,058 163,948 198,640 193,618 180,442 200,860 -1.74%
PBT 132,422 172,528 190,536 106,221 76,562 92,606 145,332 -6.01%
Tax -13,786 -19,758 -16,260 -21,686 -18,222 -20,066 -19,296 -20.09%
NP 118,636 152,770 174,276 84,535 58,340 72,540 126,036 -3.95%
-
NP to SH 114,206 147,702 172,644 81,013 55,873 70,116 124,840 -5.76%
-
Tax Rate 10.41% 11.45% 8.53% 20.42% 23.80% 21.67% 13.28% -
Total Cost 76,982 37,288 -10,328 114,105 135,278 107,902 74,824 1.91%
-
Net Worth 1,707,602 1,687,335 1,673,519 1,649,213 1,528,501 1,491,683 1,515,816 8.27%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 45,810 68,730 137,455 34,358 45,797 68,741 - -
Div Payout % 40.11% 46.53% 79.62% 42.41% 81.97% 98.04% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 1,707,602 1,687,335 1,673,519 1,649,213 1,528,501 1,491,683 1,515,816 8.27%
NOSH 343,582 343,652 343,638 343,586 343,483 343,705 343,722 -0.02%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 60.65% 80.38% 106.30% 42.56% 30.13% 40.20% 62.75% -
ROE 6.69% 8.75% 10.32% 4.91% 3.66% 4.70% 8.24% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 56.94 55.31 47.71 57.81 56.37 52.50 58.44 -1.72%
EPS 33.24 42.98 50.24 23.58 16.27 20.40 36.32 -5.74%
DPS 13.33 20.00 40.00 10.00 13.33 20.00 0.00 -
NAPS 4.97 4.91 4.87 4.80 4.45 4.34 4.41 8.30%
Adjusted Per Share Value based on latest NOSH - 343,696
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 56.93 55.31 47.71 57.81 56.35 52.51 58.45 -1.74%
EPS 33.24 42.98 50.24 23.58 16.26 20.41 36.33 -5.75%
DPS 13.33 20.00 40.00 10.00 13.33 20.01 0.00 -
NAPS 4.9695 4.9105 4.8703 4.7996 4.4483 4.3411 4.4114 8.27%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 3.06 3.14 3.32 3.40 4.40 5.00 3.06 -
P/RPS 5.37 5.68 6.96 5.88 7.81 9.52 5.24 1.64%
P/EPS 9.21 7.31 6.61 14.42 27.05 24.51 8.43 6.08%
EY 10.86 13.69 15.13 6.93 3.70 4.08 11.87 -5.76%
DY 4.36 6.37 12.05 2.94 3.03 4.00 0.00 -
P/NAPS 0.62 0.64 0.68 0.71 0.99 1.15 0.69 -6.88%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 27/06/08 25/03/08 28/12/07 28/09/07 29/06/07 27/03/07 -
Price 2.74 3.08 2.94 3.50 3.80 4.72 3.90 -
P/RPS 4.81 5.57 6.16 6.05 6.74 8.99 6.67 -19.59%
P/EPS 8.24 7.17 5.85 14.84 23.36 23.14 10.74 -16.20%
EY 12.13 13.95 17.09 6.74 4.28 4.32 9.31 19.31%
DY 4.87 6.49 13.61 2.86 3.51 4.24 0.00 -
P/NAPS 0.55 0.63 0.60 0.73 0.85 1.09 0.88 -26.92%

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