[SPB] QoQ Cumulative Quarter Result on 31-Jan-2007 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- -64.38%
YoY- 211.38%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 198,640 145,214 90,221 50,215 181,119 119,953 78,048 86.09%
PBT 106,221 57,422 46,303 36,333 134,498 75,663 28,253 141.20%
Tax -21,686 -13,667 -10,033 -4,824 -44,878 -13,048 -6,494 122.92%
NP 84,535 43,755 36,270 31,509 89,620 62,615 21,759 146.52%
-
NP to SH 81,013 41,905 35,058 31,210 87,613 61,253 20,481 149.48%
-
Tax Rate 20.42% 23.80% 21.67% 13.28% 33.37% 17.24% 22.99% -
Total Cost 114,105 101,459 53,951 18,706 91,499 57,338 56,289 59.96%
-
Net Worth 1,649,213 1,528,502 1,491,683 1,515,816 1,329,971 1,315,754 1,274,907 18.66%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 34,358 34,348 34,370 - 34,366 34,353 34,364 -0.01%
Div Payout % 42.41% 81.97% 98.04% - 39.22% 56.09% 167.79% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 1,649,213 1,528,502 1,491,683 1,515,816 1,329,971 1,315,754 1,274,907 18.66%
NOSH 343,586 343,483 343,705 343,722 343,661 343,538 343,640 -0.01%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 42.56% 30.13% 40.20% 62.75% 49.48% 52.20% 27.88% -
ROE 4.91% 2.74% 2.35% 2.06% 6.59% 4.66% 1.61% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 57.81 42.28 26.25 14.61 52.70 34.92 22.71 86.11%
EPS 23.58 12.20 10.20 9.08 25.50 17.83 5.96 149.52%
DPS 10.00 10.00 10.00 0.00 10.00 10.00 10.00 0.00%
NAPS 4.80 4.45 4.34 4.41 3.87 3.83 3.71 18.67%
Adjusted Per Share Value based on latest NOSH - 343,722
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 57.81 42.26 26.26 14.61 52.71 34.91 22.71 86.11%
EPS 23.58 12.20 10.20 9.08 25.50 17.83 5.96 149.52%
DPS 10.00 10.00 10.00 0.00 10.00 10.00 10.00 0.00%
NAPS 4.7996 4.4483 4.3411 4.4114 3.8705 3.8291 3.7103 18.66%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 3.40 4.40 5.00 3.06 2.53 2.45 2.46 -
P/RPS 5.88 10.41 19.05 20.95 4.80 7.02 10.83 -33.37%
P/EPS 14.42 36.07 49.02 33.70 9.92 13.74 41.28 -50.30%
EY 6.93 2.77 2.04 2.97 10.08 7.28 2.42 101.27%
DY 2.94 2.27 2.00 0.00 3.95 4.08 4.07 -19.44%
P/NAPS 0.71 0.99 1.15 0.69 0.65 0.64 0.66 4.97%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 28/09/07 29/06/07 27/03/07 27/12/06 26/09/06 29/06/06 -
Price 3.50 3.80 4.72 3.90 2.70 2.44 2.30 -
P/RPS 6.05 8.99 17.98 26.70 5.12 6.99 10.13 -29.01%
P/EPS 14.84 31.15 46.27 42.95 10.59 13.68 38.59 -47.02%
EY 6.74 3.21 2.16 2.33 9.44 7.31 2.59 88.86%
DY 2.86 2.63 2.12 0.00 3.70 4.10 4.35 -24.33%
P/NAPS 0.73 0.85 1.09 0.88 0.70 0.64 0.62 11.47%

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