[SPB] QoQ Cumulative Quarter Result on 31-Oct-2005 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 46.45%
YoY- -28.52%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 119,953 78,048 40,523 185,118 133,545 100,097 47,527 85.68%
PBT 75,663 28,253 12,196 78,585 53,750 43,565 28,643 91.43%
Tax -13,048 -6,494 -1,922 -14,183 -9,775 -5,317 -1,756 282.18%
NP 62,615 21,759 10,274 64,402 43,975 38,248 26,887 75.96%
-
NP to SH 61,253 20,481 10,023 64,402 43,975 38,248 26,887 73.39%
-
Tax Rate 17.24% 22.99% 15.76% 18.05% 18.19% 12.20% 6.13% -
Total Cost 57,338 56,289 30,249 120,716 89,570 61,849 20,640 97.98%
-
Net Worth 1,315,754 1,274,907 1,287,200 1,264,671 1,247,103 1,244,004 1,261,832 2.83%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 34,353 34,364 - 37,802 37,791 37,801 - -
Div Payout % 56.09% 167.79% - 58.70% 85.94% 98.83% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 1,315,754 1,274,907 1,287,200 1,264,671 1,247,103 1,244,004 1,261,832 2.83%
NOSH 343,538 343,640 343,253 343,660 343,554 343,647 343,823 -0.05%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 52.20% 27.88% 25.35% 34.79% 32.93% 38.21% 56.57% -
ROE 4.66% 1.61% 0.78% 5.09% 3.53% 3.07% 2.13% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 34.92 22.71 11.81 53.87 38.87 29.13 13.82 85.82%
EPS 17.83 5.96 2.92 18.74 12.80 11.13 7.82 73.49%
DPS 10.00 10.00 0.00 11.00 11.00 11.00 0.00 -
NAPS 3.83 3.71 3.75 3.68 3.63 3.62 3.67 2.89%
Adjusted Per Share Value based on latest NOSH - 343,888
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 34.91 22.71 11.79 53.87 38.86 29.13 13.83 85.70%
EPS 17.83 5.96 2.92 18.74 12.80 11.13 7.82 73.49%
DPS 10.00 10.00 0.00 11.00 11.00 11.00 0.00 -
NAPS 3.8291 3.7103 3.746 3.6805 3.6293 3.6203 3.6722 2.83%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 2.45 2.46 2.48 2.44 2.08 2.18 2.23 -
P/RPS 7.02 10.83 21.01 4.53 5.35 7.48 16.13 -42.65%
P/EPS 13.74 41.28 84.93 13.02 16.25 19.59 28.52 -38.62%
EY 7.28 2.42 1.18 7.68 6.15 5.11 3.51 62.85%
DY 4.08 4.07 0.00 4.51 5.29 5.05 0.00 -
P/NAPS 0.64 0.66 0.66 0.66 0.57 0.60 0.61 3.26%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 26/09/06 29/06/06 27/03/06 30/12/05 19/09/05 24/06/05 29/03/05 -
Price 2.44 2.30 2.47 2.47 2.37 1.98 2.17 -
P/RPS 6.99 10.13 20.92 4.59 6.10 6.80 15.70 -41.77%
P/EPS 13.68 38.59 84.59 13.18 18.52 17.79 27.75 -37.67%
EY 7.31 2.59 1.18 7.59 5.40 5.62 3.60 60.56%
DY 4.10 4.35 0.00 4.45 4.64 5.56 0.00 -
P/NAPS 0.64 0.62 0.66 0.67 0.65 0.55 0.59 5.58%

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