[SPB] QoQ Cumulative Quarter Result on 31-Jul-2006 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 199.07%
YoY- 39.29%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 90,221 50,215 181,119 119,953 78,048 40,523 185,118 -38.15%
PBT 46,303 36,333 134,498 75,663 28,253 12,196 78,585 -29.78%
Tax -10,033 -4,824 -44,878 -13,048 -6,494 -1,922 -14,183 -20.65%
NP 36,270 31,509 89,620 62,615 21,759 10,274 64,402 -31.87%
-
NP to SH 35,058 31,210 87,613 61,253 20,481 10,023 64,402 -33.40%
-
Tax Rate 21.67% 13.28% 33.37% 17.24% 22.99% 15.76% 18.05% -
Total Cost 53,951 18,706 91,499 57,338 56,289 30,249 120,716 -41.63%
-
Net Worth 1,491,683 1,515,816 1,329,971 1,315,754 1,274,907 1,287,200 1,264,671 11.66%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 34,370 - 34,366 34,353 34,364 - 37,802 -6.16%
Div Payout % 98.04% - 39.22% 56.09% 167.79% - 58.70% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 1,491,683 1,515,816 1,329,971 1,315,754 1,274,907 1,287,200 1,264,671 11.66%
NOSH 343,705 343,722 343,661 343,538 343,640 343,253 343,660 0.00%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 40.20% 62.75% 49.48% 52.20% 27.88% 25.35% 34.79% -
ROE 2.35% 2.06% 6.59% 4.66% 1.61% 0.78% 5.09% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 26.25 14.61 52.70 34.92 22.71 11.81 53.87 -38.15%
EPS 10.20 9.08 25.50 17.83 5.96 2.92 18.74 -33.41%
DPS 10.00 0.00 10.00 10.00 10.00 0.00 11.00 -6.17%
NAPS 4.34 4.41 3.87 3.83 3.71 3.75 3.68 11.65%
Adjusted Per Share Value based on latest NOSH - 343,487
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 26.26 14.61 52.71 34.91 22.71 11.79 53.87 -38.14%
EPS 10.20 9.08 25.50 17.83 5.96 2.92 18.74 -33.41%
DPS 10.00 0.00 10.00 10.00 10.00 0.00 11.00 -6.17%
NAPS 4.3411 4.4114 3.8705 3.8291 3.7103 3.746 3.6805 11.66%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 5.00 3.06 2.53 2.45 2.46 2.48 2.44 -
P/RPS 19.05 20.95 4.80 7.02 10.83 21.01 4.53 161.22%
P/EPS 49.02 33.70 9.92 13.74 41.28 84.93 13.02 142.60%
EY 2.04 2.97 10.08 7.28 2.42 1.18 7.68 -58.77%
DY 2.00 0.00 3.95 4.08 4.07 0.00 4.51 -41.93%
P/NAPS 1.15 0.69 0.65 0.64 0.66 0.66 0.66 44.94%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 27/03/07 27/12/06 26/09/06 29/06/06 27/03/06 30/12/05 -
Price 4.72 3.90 2.70 2.44 2.30 2.47 2.47 -
P/RPS 17.98 26.70 5.12 6.99 10.13 20.92 4.59 149.11%
P/EPS 46.27 42.95 10.59 13.68 38.59 84.59 13.18 131.51%
EY 2.16 2.33 9.44 7.31 2.59 1.18 7.59 -56.83%
DY 2.12 0.00 3.70 4.10 4.35 0.00 4.45 -39.08%
P/NAPS 1.09 0.88 0.70 0.64 0.62 0.66 0.67 38.44%

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