[SPB] QoQ Cumulative Quarter Result on 31-Jan-2005 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jan-2005 [#1]
Profit Trend
QoQ- -70.16%
YoY- 1.97%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 185,118 133,545 100,097 47,527 178,520 130,358 88,356 63.51%
PBT 78,585 53,750 43,565 28,643 102,511 74,305 51,963 31.65%
Tax -14,183 -9,775 -5,317 -1,756 -12,417 -11,481 -7,099 58.42%
NP 64,402 43,975 38,248 26,887 90,094 62,824 44,864 27.16%
-
NP to SH 64,402 43,975 38,248 26,887 90,094 62,824 44,864 27.16%
-
Tax Rate 18.05% 18.19% 12.20% 6.13% 12.11% 15.45% 13.66% -
Total Cost 120,716 89,570 61,849 20,640 88,426 67,534 43,492 97.13%
-
Net Worth 1,264,671 1,247,103 1,244,004 1,261,832 1,230,116 1,195,992 1,181,716 4.61%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 37,802 37,791 37,801 - 34,360 34,367 34,352 6.56%
Div Payout % 58.70% 85.94% 98.83% - 38.14% 54.70% 76.57% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 1,264,671 1,247,103 1,244,004 1,261,832 1,230,116 1,195,992 1,181,716 4.61%
NOSH 343,660 343,554 343,647 343,823 343,607 343,676 343,522 0.02%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 34.79% 32.93% 38.21% 56.57% 50.47% 48.19% 50.78% -
ROE 5.09% 3.53% 3.07% 2.13% 7.32% 5.25% 3.80% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 53.87 38.87 29.13 13.82 51.95 37.93 25.72 63.48%
EPS 18.74 12.80 11.13 7.82 26.22 18.28 13.06 27.13%
DPS 11.00 11.00 11.00 0.00 10.00 10.00 10.00 6.54%
NAPS 3.68 3.63 3.62 3.67 3.58 3.48 3.44 4.58%
Adjusted Per Share Value based on latest NOSH - 343,823
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 53.87 38.86 29.13 13.83 51.95 37.94 25.71 63.52%
EPS 18.74 12.80 11.13 7.82 26.22 18.28 13.06 27.13%
DPS 11.00 11.00 11.00 0.00 10.00 10.00 10.00 6.54%
NAPS 3.6805 3.6293 3.6203 3.6722 3.5799 3.4806 3.4391 4.61%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 2.44 2.08 2.18 2.23 2.15 2.26 2.44 -
P/RPS 4.53 5.35 7.48 16.13 4.14 5.96 9.49 -38.83%
P/EPS 13.02 16.25 19.59 28.52 8.20 12.36 18.68 -21.33%
EY 7.68 6.15 5.11 3.51 12.20 8.09 5.35 27.17%
DY 4.51 5.29 5.05 0.00 4.65 4.42 4.10 6.54%
P/NAPS 0.66 0.57 0.60 0.61 0.60 0.65 0.71 -4.73%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 30/12/05 19/09/05 24/06/05 29/03/05 30/12/04 28/09/04 24/06/04 -
Price 2.47 2.37 1.98 2.17 2.18 2.12 2.26 -
P/RPS 4.59 6.10 6.80 15.70 4.20 5.59 8.79 -35.07%
P/EPS 13.18 18.52 17.79 27.75 8.31 11.60 17.30 -16.54%
EY 7.59 5.40 5.62 3.60 12.03 8.62 5.78 19.85%
DY 4.45 4.64 5.56 0.00 4.59 4.72 4.42 0.45%
P/NAPS 0.67 0.65 0.55 0.59 0.61 0.61 0.66 1.00%

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