[SPB] QoQ Annualized Quarter Result on 31-Oct-2008 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Oct-2008 [#4]
Profit Trend
QoQ- 3.8%
YoY- 46.34%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 222,110 192,056 166,920 210,635 195,618 190,058 163,948 22.45%
PBT 22,054 -50,816 22,288 132,918 132,422 172,528 190,536 -76.28%
Tax -20,590 -16,456 -12,868 -8,598 -13,786 -19,758 -16,260 17.06%
NP 1,464 -67,272 9,420 124,320 118,636 152,770 174,276 -95.87%
-
NP to SH -4,726 -73,698 7,016 118,552 114,206 147,702 172,644 -
-
Tax Rate 93.36% - 57.74% 6.47% 10.41% 11.45% 8.53% -
Total Cost 220,646 259,328 157,500 86,315 76,982 37,288 -10,328 -
-
Net Worth 1,707,106 1,670,579 1,736,804 1,731,662 1,707,602 1,687,335 1,673,519 1.33%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 50,478 75,622 - 34,358 45,810 68,730 137,455 -48.74%
Div Payout % 0.00% 0.00% - 28.98% 40.11% 46.53% 79.62% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 1,707,106 1,670,579 1,736,804 1,731,662 1,707,602 1,687,335 1,673,519 1.33%
NOSH 344,174 343,740 343,921 343,583 343,582 343,652 343,638 0.10%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 0.66% -35.03% 5.64% 59.02% 60.65% 80.38% 106.30% -
ROE -0.28% -4.41% 0.40% 6.85% 6.69% 8.75% 10.32% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 64.53 55.87 48.53 61.31 56.94 55.31 47.71 22.32%
EPS -1.37 -21.44 2.04 34.50 33.24 42.98 50.24 -
DPS 14.67 22.00 0.00 10.00 13.33 20.00 40.00 -48.79%
NAPS 4.96 4.86 5.05 5.04 4.97 4.91 4.87 1.22%
Adjusted Per Share Value based on latest NOSH - 343,588
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 64.64 55.89 48.58 61.30 56.93 55.31 47.71 22.46%
EPS -1.38 -21.45 2.04 34.50 33.24 42.98 50.24 -
DPS 14.69 22.01 0.00 10.00 13.33 20.00 40.00 -48.74%
NAPS 4.9681 4.8617 5.0545 5.0395 4.9695 4.9105 4.8703 1.33%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 3.08 3.08 2.96 2.49 3.06 3.14 3.32 -
P/RPS 4.77 5.51 6.10 4.06 5.37 5.68 6.96 -22.28%
P/EPS -224.27 -14.37 145.10 7.22 9.21 7.31 6.61 -
EY -0.45 -6.96 0.69 13.86 10.86 13.69 15.13 -
DY 4.76 7.14 0.00 4.02 4.36 6.37 12.05 -46.19%
P/NAPS 0.62 0.63 0.59 0.49 0.62 0.64 0.68 -5.97%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 25/09/09 26/06/09 23/03/09 22/12/08 25/09/08 27/06/08 25/03/08 -
Price 3.31 3.08 2.96 2.50 2.74 3.08 2.94 -
P/RPS 5.13 5.51 6.10 4.08 4.81 5.57 6.16 -11.49%
P/EPS -241.02 -14.37 145.10 7.25 8.24 7.17 5.85 -
EY -0.41 -6.96 0.69 13.80 12.13 13.95 17.09 -
DY 4.43 7.14 0.00 4.00 4.87 6.49 13.61 -52.71%
P/NAPS 0.67 0.63 0.59 0.50 0.55 0.63 0.60 7.64%

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