[SPB] QoQ Cumulative Quarter Result on 30-Apr-2004 [#2]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
24-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- 70.15%
YoY- 15.49%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 47,527 178,520 130,358 88,356 41,509 162,698 154,079 -54.18%
PBT 28,643 102,511 74,305 51,963 28,256 100,289 65,334 -42.14%
Tax -1,756 -12,417 -11,481 -7,099 -1,888 -11,230 -7,128 -60.53%
NP 26,887 90,094 62,824 44,864 26,368 89,059 58,206 -40.10%
-
NP to SH 26,887 90,094 62,824 44,864 26,368 89,059 58,206 -40.10%
-
Tax Rate 6.13% 12.11% 15.45% 13.66% 6.68% 11.20% 10.91% -
Total Cost 20,640 88,426 67,534 43,492 15,141 73,639 95,873 -63.91%
-
Net Worth 1,261,832 1,230,116 1,195,992 1,181,716 1,192,919 1,157,904 1,123,575 8.00%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - 34,360 34,367 34,352 - 30,923 30,924 -
Div Payout % - 38.14% 54.70% 76.57% - 34.72% 53.13% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 1,261,832 1,230,116 1,195,992 1,181,716 1,192,919 1,157,904 1,123,575 8.00%
NOSH 343,823 343,607 343,676 343,522 343,780 343,591 343,600 0.04%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 56.57% 50.47% 48.19% 50.78% 63.52% 54.74% 37.78% -
ROE 2.13% 7.32% 5.25% 3.80% 2.21% 7.69% 5.18% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 13.82 51.95 37.93 25.72 12.07 47.35 44.84 -54.20%
EPS 7.82 26.22 18.28 13.06 7.67 25.92 16.94 -40.12%
DPS 0.00 10.00 10.00 10.00 0.00 9.00 9.00 -
NAPS 3.67 3.58 3.48 3.44 3.47 3.37 3.27 7.95%
Adjusted Per Share Value based on latest NOSH - 343,791
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 13.83 51.95 37.94 25.71 12.08 47.35 44.84 -54.18%
EPS 7.82 26.22 18.28 13.06 7.67 25.92 16.94 -40.12%
DPS 0.00 10.00 10.00 10.00 0.00 9.00 9.00 -
NAPS 3.6722 3.5799 3.4806 3.4391 3.4717 3.3698 3.2698 8.00%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 2.23 2.15 2.26 2.44 2.28 2.42 2.49 -
P/RPS 16.13 4.14 5.96 9.49 18.88 5.11 5.55 102.99%
P/EPS 28.52 8.20 12.36 18.68 29.73 9.34 14.70 55.24%
EY 3.51 12.20 8.09 5.35 3.36 10.71 6.80 -35.52%
DY 0.00 4.65 4.42 4.10 0.00 3.72 3.61 -
P/NAPS 0.61 0.60 0.65 0.71 0.66 0.72 0.76 -13.57%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 29/03/05 30/12/04 28/09/04 24/06/04 26/03/04 29/12/03 30/09/03 -
Price 2.17 2.18 2.12 2.26 2.51 2.09 2.26 -
P/RPS 15.70 4.20 5.59 8.79 20.79 4.41 5.04 112.56%
P/EPS 27.75 8.31 11.60 17.30 32.72 8.06 13.34 62.59%
EY 3.60 12.03 8.62 5.78 3.06 12.40 7.50 -38.55%
DY 0.00 4.59 4.72 4.42 0.00 4.31 3.98 -
P/NAPS 0.59 0.61 0.61 0.66 0.72 0.62 0.69 -9.86%

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