[SPB] QoQ Cumulative Quarter Result on 31-Jan-2008 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
25-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jan-2008 [#1]
Profit Trend
QoQ- -46.72%
YoY- 38.29%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 210,635 146,714 95,029 40,987 198,640 145,214 90,221 75.53%
PBT 132,918 99,317 86,264 47,634 106,221 57,422 46,303 101.33%
Tax -8,598 -10,340 -9,879 -4,065 -21,686 -13,667 -10,033 -9.73%
NP 124,320 88,977 76,385 43,569 84,535 43,755 36,270 126.48%
-
NP to SH 118,552 85,655 73,851 43,161 81,013 41,905 35,058 124.46%
-
Tax Rate 6.47% 10.41% 11.45% 8.53% 20.42% 23.80% 21.67% -
Total Cost 86,315 57,737 18,644 -2,582 114,105 101,459 53,951 36.59%
-
Net Worth 1,731,662 1,707,602 1,687,335 1,673,519 1,649,213 1,528,502 1,491,683 10.40%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 34,358 34,358 34,365 34,363 34,358 34,348 34,370 -0.02%
Div Payout % 28.98% 40.11% 46.53% 79.62% 42.41% 81.97% 98.04% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 1,731,662 1,707,602 1,687,335 1,673,519 1,649,213 1,528,502 1,491,683 10.40%
NOSH 343,583 343,582 343,652 343,638 343,586 343,483 343,705 -0.02%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 59.02% 60.65% 80.38% 106.30% 42.56% 30.13% 40.20% -
ROE 6.85% 5.02% 4.38% 2.58% 4.91% 2.74% 2.35% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 61.31 42.70 27.65 11.93 57.81 42.28 26.25 75.58%
EPS 34.50 24.93 21.49 12.56 23.58 12.20 10.20 124.49%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 5.04 4.97 4.91 4.87 4.80 4.45 4.34 10.43%
Adjusted Per Share Value based on latest NOSH - 343,638
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 61.30 42.70 27.66 11.93 57.81 42.26 26.26 75.52%
EPS 34.50 24.93 21.49 12.56 23.58 12.20 10.20 124.49%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 5.0395 4.9695 4.9105 4.8703 4.7996 4.4483 4.3411 10.40%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 2.49 3.06 3.14 3.32 3.40 4.40 5.00 -
P/RPS 4.06 7.17 11.36 27.84 5.88 10.41 19.05 -64.15%
P/EPS 7.22 12.27 14.61 26.43 14.42 36.07 49.02 -71.94%
EY 13.86 8.15 6.84 3.78 6.93 2.77 2.04 256.64%
DY 4.02 3.27 3.18 3.01 2.94 2.27 2.00 58.93%
P/NAPS 0.49 0.62 0.64 0.68 0.71 0.99 1.15 -43.22%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 22/12/08 25/09/08 27/06/08 25/03/08 28/12/07 28/09/07 29/06/07 -
Price 2.50 2.74 3.08 2.94 3.50 3.80 4.72 -
P/RPS 4.08 6.42 11.14 24.65 6.05 8.99 17.98 -62.62%
P/EPS 7.25 10.99 14.33 23.41 14.84 31.15 46.27 -70.77%
EY 13.80 9.10 6.98 4.27 6.74 3.21 2.16 242.38%
DY 4.00 3.65 3.25 3.40 2.86 2.63 2.12 52.39%
P/NAPS 0.50 0.55 0.63 0.60 0.73 0.85 1.09 -40.38%

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