[SPB] QoQ Annualized Quarter Result on 31-Oct-2010 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
23-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
QoQ- 374.83%
YoY- 25.73%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 252,110 197,386 187,236 203,060 201,057 216,530 223,628 8.34%
PBT 110,685 96,588 38,524 71,686 15,925 -7,518 49,076 72.23%
Tax -15,338 -16,970 -12,936 -20,952 -22,774 -20,978 -17,232 -7.48%
NP 95,346 79,618 25,588 50,734 -6,849 -28,496 31,844 108.15%
-
NP to SH 89,156 70,572 20,248 41,456 -15,084 -37,698 27,104 121.66%
-
Tax Rate 13.86% 17.57% 33.58% 29.23% 143.01% - 35.11% -
Total Cost 156,764 117,768 161,648 152,326 207,906 245,026 191,784 -12.60%
-
Net Worth 1,800,529 1,769,453 1,766,534 1,759,834 1,708,984 1,699,500 1,754,192 1.75%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - 34,371 - - - -
Div Payout % - - - 82.91% - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 1,800,529 1,769,453 1,766,534 1,759,834 1,708,984 1,699,500 1,754,192 1.75%
NOSH 343,612 343,583 344,353 343,717 343,860 343,333 343,959 -0.06%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 37.82% 40.34% 13.67% 24.98% -3.41% -13.16% 14.24% -
ROE 4.95% 3.99% 1.15% 2.36% -0.88% -2.22% 1.55% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 73.37 57.45 54.37 59.08 58.47 63.07 65.02 8.41%
EPS 25.95 20.54 5.88 12.06 -4.39 -10.98 7.88 121.83%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.24 5.15 5.13 5.12 4.97 4.95 5.10 1.82%
Adjusted Per Share Value based on latest NOSH - 343,528
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 73.37 57.44 54.49 59.09 58.51 63.01 65.08 8.34%
EPS 25.95 20.54 5.89 12.06 -4.39 -10.97 7.89 121.64%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.2399 5.1495 5.141 5.1215 4.9735 4.9459 5.1051 1.75%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 3.56 4.12 3.88 3.66 3.42 3.50 3.42 -
P/RPS 4.85 7.17 7.14 6.20 5.85 5.55 5.26 -5.28%
P/EPS 13.72 20.06 65.99 30.35 -77.96 -31.88 43.40 -53.69%
EY 7.29 4.99 1.52 3.30 -1.28 -3.14 2.30 116.23%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.76 0.71 0.69 0.71 0.67 0.99%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 27/06/11 25/03/11 23/12/10 23/09/10 21/06/10 24/03/10 -
Price 3.07 3.75 4.00 3.40 3.38 3.26 3.44 -
P/RPS 4.18 6.53 7.36 5.76 5.78 5.17 5.29 -14.56%
P/EPS 11.83 18.26 68.03 28.19 -77.05 -29.69 43.65 -58.22%
EY 8.45 5.48 1.47 3.55 -1.30 -3.37 2.29 139.36%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.59 0.73 0.78 0.66 0.68 0.66 0.67 -8.14%

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