[SPB] QoQ Cumulative Quarter Result on 31-Oct-2003 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
29-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- 53.01%
YoY- 0.71%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 130,358 88,356 41,509 162,698 154,079 73,794 33,791 146.17%
PBT 74,305 51,963 28,256 100,289 65,334 43,455 20,579 135.54%
Tax -11,481 -7,099 -1,888 -11,230 -7,128 -4,609 -1,417 303.91%
NP 62,824 44,864 26,368 89,059 58,206 38,846 19,162 120.85%
-
NP to SH 62,824 44,864 26,368 89,059 58,206 38,846 19,162 120.85%
-
Tax Rate 15.45% 13.66% 6.68% 11.20% 10.91% 10.61% 6.89% -
Total Cost 67,534 43,492 15,141 73,639 95,873 34,948 14,629 177.50%
-
Net Worth 1,195,992 1,181,716 1,192,919 1,157,904 1,123,575 1,102,525 1,105,764 5.37%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 34,367 34,352 - 30,923 30,924 30,911 - -
Div Payout % 54.70% 76.57% - 34.72% 53.13% 79.58% - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 1,195,992 1,181,716 1,192,919 1,157,904 1,123,575 1,102,525 1,105,764 5.37%
NOSH 343,676 343,522 343,780 343,591 343,600 343,465 343,405 0.05%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 48.19% 50.78% 63.52% 54.74% 37.78% 52.64% 56.71% -
ROE 5.25% 3.80% 2.21% 7.69% 5.18% 3.52% 1.73% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 37.93 25.72 12.07 47.35 44.84 21.49 9.84 146.04%
EPS 18.28 13.06 7.67 25.92 16.94 11.31 5.58 120.73%
DPS 10.00 10.00 0.00 9.00 9.00 9.00 0.00 -
NAPS 3.48 3.44 3.47 3.37 3.27 3.21 3.22 5.31%
Adjusted Per Share Value based on latest NOSH - 343,574
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 37.94 25.71 12.08 47.35 44.84 21.48 9.83 146.25%
EPS 18.28 13.06 7.67 25.92 16.94 11.31 5.58 120.73%
DPS 10.00 10.00 0.00 9.00 9.00 9.00 0.00 -
NAPS 3.4806 3.4391 3.4717 3.3698 3.2698 3.2086 3.218 5.37%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 2.26 2.44 2.28 2.42 2.49 1.68 1.53 -
P/RPS 5.96 9.49 18.88 5.11 5.55 7.82 15.55 -47.26%
P/EPS 12.36 18.68 29.73 9.34 14.70 14.85 27.42 -41.23%
EY 8.09 5.35 3.36 10.71 6.80 6.73 3.65 70.07%
DY 4.42 4.10 0.00 3.72 3.61 5.36 0.00 -
P/NAPS 0.65 0.71 0.66 0.72 0.76 0.52 0.48 22.42%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 24/06/04 26/03/04 29/12/03 30/09/03 30/06/03 28/03/03 -
Price 2.12 2.26 2.51 2.09 2.26 1.69 1.45 -
P/RPS 5.59 8.79 20.79 4.41 5.04 7.87 14.74 -47.63%
P/EPS 11.60 17.30 32.72 8.06 13.34 14.94 25.99 -41.62%
EY 8.62 5.78 3.06 12.40 7.50 6.69 3.85 71.22%
DY 4.72 4.42 0.00 4.31 3.98 5.33 0.00 -
P/NAPS 0.61 0.66 0.72 0.62 0.69 0.53 0.45 22.50%

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