[SPB] QoQ Cumulative Quarter Result on 30-Apr-2006 [#2]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 104.34%
YoY- -46.45%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 50,215 181,119 119,953 78,048 40,523 185,118 133,545 -47.81%
PBT 36,333 134,498 75,663 28,253 12,196 78,585 53,750 -22.92%
Tax -4,824 -44,878 -13,048 -6,494 -1,922 -14,183 -9,775 -37.47%
NP 31,509 89,620 62,615 21,759 10,274 64,402 43,975 -19.87%
-
NP to SH 31,210 87,613 61,253 20,481 10,023 64,402 43,975 -20.38%
-
Tax Rate 13.28% 33.37% 17.24% 22.99% 15.76% 18.05% 18.19% -
Total Cost 18,706 91,499 57,338 56,289 30,249 120,716 89,570 -64.69%
-
Net Worth 1,515,816 1,329,971 1,315,754 1,274,907 1,287,200 1,264,671 1,247,103 13.85%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - 34,366 34,353 34,364 - 37,802 37,791 -
Div Payout % - 39.22% 56.09% 167.79% - 58.70% 85.94% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 1,515,816 1,329,971 1,315,754 1,274,907 1,287,200 1,264,671 1,247,103 13.85%
NOSH 343,722 343,661 343,538 343,640 343,253 343,660 343,554 0.03%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 62.75% 49.48% 52.20% 27.88% 25.35% 34.79% 32.93% -
ROE 2.06% 6.59% 4.66% 1.61% 0.78% 5.09% 3.53% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 14.61 52.70 34.92 22.71 11.81 53.87 38.87 -47.82%
EPS 9.08 25.50 17.83 5.96 2.92 18.74 12.80 -20.41%
DPS 0.00 10.00 10.00 10.00 0.00 11.00 11.00 -
NAPS 4.41 3.87 3.83 3.71 3.75 3.68 3.63 13.81%
Adjusted Per Share Value based on latest NOSH - 344,013
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 14.61 52.71 34.91 22.71 11.79 53.87 38.86 -47.81%
EPS 9.08 25.50 17.83 5.96 2.92 18.74 12.80 -20.41%
DPS 0.00 10.00 10.00 10.00 0.00 11.00 11.00 -
NAPS 4.4114 3.8705 3.8291 3.7103 3.746 3.6805 3.6293 13.85%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 3.06 2.53 2.45 2.46 2.48 2.44 2.08 -
P/RPS 20.95 4.80 7.02 10.83 21.01 4.53 5.35 147.82%
P/EPS 33.70 9.92 13.74 41.28 84.93 13.02 16.25 62.40%
EY 2.97 10.08 7.28 2.42 1.18 7.68 6.15 -38.36%
DY 0.00 3.95 4.08 4.07 0.00 4.51 5.29 -
P/NAPS 0.69 0.65 0.64 0.66 0.66 0.66 0.57 13.54%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 27/03/07 27/12/06 26/09/06 29/06/06 27/03/06 30/12/05 19/09/05 -
Price 3.90 2.70 2.44 2.30 2.47 2.47 2.37 -
P/RPS 26.70 5.12 6.99 10.13 20.92 4.59 6.10 166.86%
P/EPS 42.95 10.59 13.68 38.59 84.59 13.18 18.52 74.93%
EY 2.33 9.44 7.31 2.59 1.18 7.59 5.40 -42.81%
DY 0.00 3.70 4.10 4.35 0.00 4.45 4.64 -
P/NAPS 0.88 0.70 0.64 0.62 0.66 0.67 0.65 22.31%

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