[SPB] QoQ Cumulative Quarter Result on 31-Oct-2006 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- 43.03%
YoY- 36.04%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 145,214 90,221 50,215 181,119 119,953 78,048 40,523 134.72%
PBT 57,422 46,303 36,333 134,498 75,663 28,253 12,196 181.71%
Tax -13,667 -10,033 -4,824 -44,878 -13,048 -6,494 -1,922 271.11%
NP 43,755 36,270 31,509 89,620 62,615 21,759 10,274 163.43%
-
NP to SH 41,905 35,058 31,210 87,613 61,253 20,481 10,023 160.20%
-
Tax Rate 23.80% 21.67% 13.28% 33.37% 17.24% 22.99% 15.76% -
Total Cost 101,459 53,951 18,706 91,499 57,338 56,289 30,249 124.56%
-
Net Worth 1,528,502 1,491,683 1,515,816 1,329,971 1,315,754 1,274,907 1,287,200 12.17%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 34,348 34,370 - 34,366 34,353 34,364 - -
Div Payout % 81.97% 98.04% - 39.22% 56.09% 167.79% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 1,528,502 1,491,683 1,515,816 1,329,971 1,315,754 1,274,907 1,287,200 12.17%
NOSH 343,483 343,705 343,722 343,661 343,538 343,640 343,253 0.04%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 30.13% 40.20% 62.75% 49.48% 52.20% 27.88% 25.35% -
ROE 2.74% 2.35% 2.06% 6.59% 4.66% 1.61% 0.78% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 42.28 26.25 14.61 52.70 34.92 22.71 11.81 134.56%
EPS 12.20 10.20 9.08 25.50 17.83 5.96 2.92 160.08%
DPS 10.00 10.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 4.45 4.34 4.41 3.87 3.83 3.71 3.75 12.12%
Adjusted Per Share Value based on latest NOSH - 343,503
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 42.26 26.26 14.61 52.71 34.91 22.71 11.79 134.76%
EPS 12.20 10.20 9.08 25.50 17.83 5.96 2.92 160.08%
DPS 10.00 10.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 4.4483 4.3411 4.4114 3.8705 3.8291 3.7103 3.746 12.17%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 4.40 5.00 3.06 2.53 2.45 2.46 2.48 -
P/RPS 10.41 19.05 20.95 4.80 7.02 10.83 21.01 -37.46%
P/EPS 36.07 49.02 33.70 9.92 13.74 41.28 84.93 -43.58%
EY 2.77 2.04 2.97 10.08 7.28 2.42 1.18 76.90%
DY 2.27 2.00 0.00 3.95 4.08 4.07 0.00 -
P/NAPS 0.99 1.15 0.69 0.65 0.64 0.66 0.66 31.13%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 29/06/07 27/03/07 27/12/06 26/09/06 29/06/06 27/03/06 -
Price 3.80 4.72 3.90 2.70 2.44 2.30 2.47 -
P/RPS 8.99 17.98 26.70 5.12 6.99 10.13 20.92 -43.14%
P/EPS 31.15 46.27 42.95 10.59 13.68 38.59 84.59 -48.71%
EY 3.21 2.16 2.33 9.44 7.31 2.59 1.18 95.22%
DY 2.63 2.12 0.00 3.70 4.10 4.35 0.00 -
P/NAPS 0.85 1.09 0.88 0.70 0.64 0.62 0.66 18.42%

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