[SPB] QoQ Cumulative Quarter Result on 31-Jan-2009 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
23-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -98.52%
YoY- -95.94%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 321,702 166,583 96,028 41,730 210,635 146,714 95,029 124.95%
PBT 61,558 16,541 -25,408 5,572 132,918 99,317 86,264 -20.09%
Tax -21,015 -15,443 -8,228 -3,217 -8,598 -10,340 -9,879 65.17%
NP 40,543 1,098 -33,636 2,355 124,320 88,977 76,385 -34.36%
-
NP to SH 32,973 -3,545 -36,849 1,754 118,552 85,655 73,851 -41.49%
-
Tax Rate 34.14% 93.36% - 57.74% 6.47% 10.41% 11.45% -
Total Cost 281,159 165,485 129,664 39,375 86,315 57,737 18,644 507.38%
-
Net Worth 1,745,790 1,707,106 1,670,579 1,736,804 1,731,662 1,707,602 1,687,335 2.29%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 34,365 37,859 37,811 - 34,358 34,358 34,365 0.00%
Div Payout % 104.22% 0.00% 0.00% - 28.98% 40.11% 46.53% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 1,745,790 1,707,106 1,670,579 1,736,804 1,731,662 1,707,602 1,687,335 2.29%
NOSH 343,659 344,174 343,740 343,921 343,583 343,582 343,652 0.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 12.60% 0.66% -35.03% 5.64% 59.02% 60.65% 80.38% -
ROE 1.89% -0.21% -2.21% 0.10% 6.85% 5.02% 4.38% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 93.61 48.40 27.94 12.13 61.31 42.70 27.65 124.96%
EPS 9.60 -1.03 -10.72 0.51 34.50 24.93 21.49 -41.47%
DPS 10.00 11.00 11.00 0.00 10.00 10.00 10.00 0.00%
NAPS 5.08 4.96 4.86 5.05 5.04 4.97 4.91 2.28%
Adjusted Per Share Value based on latest NOSH - 343,921
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 93.62 48.48 27.95 12.14 61.30 42.70 27.66 124.92%
EPS 9.60 -1.03 -10.72 0.51 34.50 24.93 21.49 -41.47%
DPS 10.00 11.02 11.00 0.00 10.00 10.00 10.00 0.00%
NAPS 5.0806 4.9681 4.8617 5.0545 5.0395 4.9695 4.9105 2.28%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 3.21 3.08 3.08 2.96 2.49 3.06 3.14 -
P/RPS 3.43 6.36 11.03 24.40 4.06 7.17 11.36 -54.89%
P/EPS 33.46 -299.03 -28.73 580.39 7.22 12.27 14.61 73.48%
EY 2.99 -0.33 -3.48 0.17 13.86 8.15 6.84 -42.31%
DY 3.12 3.57 3.57 0.00 4.02 3.27 3.18 -1.25%
P/NAPS 0.63 0.62 0.63 0.59 0.49 0.62 0.64 -1.04%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 28/12/09 25/09/09 26/06/09 23/03/09 22/12/08 25/09/08 27/06/08 -
Price 3.16 3.31 3.08 2.96 2.50 2.74 3.08 -
P/RPS 3.38 6.84 11.03 24.40 4.08 6.42 11.14 -54.74%
P/EPS 32.93 -321.36 -28.73 580.39 7.25 10.99 14.33 73.87%
EY 3.04 -0.31 -3.48 0.17 13.80 9.10 6.98 -42.45%
DY 3.16 3.32 3.57 0.00 4.00 3.65 3.25 -1.84%
P/NAPS 0.62 0.67 0.63 0.59 0.50 0.55 0.63 -1.05%

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