[SPB] QoQ Cumulative Quarter Result on 31-Oct-2007 [#4]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

28-Dec-2007

Admission Sponsor

Sponsor

Financial Year

31-Oct-2007

Quarter

31-Oct-2007 [#4]

Profit Trend

QoQ- 93.33%

YoY- -7.53%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Cumulative Result
Revenue	146,714	95,029	40,987	198,640	145,214	90,221	50,215	104.50%
YoY %	54.39%	131.85%	-79.37%	36.79%	60.95%	79.67%	-	-
Horiz. %	292.17%	189.24%	81.62%	395.58%	289.18%	179.67%	100.00%	-
PBT	99,317	86,264	47,634	106,221	57,422	46,303	36,333	95.62%
YoY %	15.13%	81.10%	-55.16%	84.98%	24.01%	27.44%	-	-
Horiz. %	273.35%	237.43%	131.10%	292.35%	158.04%	127.44%	100.00%	-
Tax	-10,340	-9,879	-4,065	-21,686	-13,667	-10,033	-4,824	66.31%
YoY %	-4.67%	-143.03%	81.26%	-58.67%	-36.22%	-107.98%	-	-
Horiz. %	214.34%	204.79%	84.27%	449.54%	283.31%	207.98%	100.00%	-
NP	88,977	76,385	43,569	84,535	43,755	36,270	31,509	99.91%
YoY %	16.48%	75.32%	-48.46%	93.20%	20.64%	15.11%	-	-
Horiz. %	282.39%	242.42%	138.27%	268.29%	138.87%	115.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,655	73,851	43,161	81,013	41,905	35,058	31,210	96.14%
YoY %	15.98%	71.11%	-46.72%	93.33%	19.53%	12.33%	-	-
Horiz. %	274.45%	236.63%	138.29%	259.57%	134.27%	112.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.41%	11.45%	8.53%	20.42%	23.80%	21.67%	13.28%	-
YoY %	-9.08%	34.23%	-58.23%	-14.20%	9.83%	63.18%	-	-
Horiz. %	78.39%	86.22%	64.23%	153.77%	179.22%	163.18%	100.00%	-
Total Cost	57,737	18,644	-2,582	114,105	101,459	53,951	18,706	112.13%
YoY %	209.68%	822.08%	-102.26%	12.46%	88.06%	188.42%	-	-
Horiz. %	308.65%	99.67%	-13.80%	609.99%	542.39%	288.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,707,602	1,687,335	1,673,519	1,649,213	1,528,502	1,491,683	1,515,816	8.27%
YoY %	1.20%	0.83%	1.47%	7.90%	2.47%	-1.59%	-	-
Horiz. %	112.65%	111.32%	110.40%	108.80%	100.84%	98.41%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	34,358	34,365	34,363	34,358	34,348	34,370	-	-
YoY %	-0.02%	0.01%	0.01%	0.03%	-0.06%	0.00%	-	-
Horiz. %	99.97%	99.99%	99.98%	99.97%	99.94%	100.00%	-	-
Div Payout %	40.11%	46.53%	79.62%	42.41%	81.97%	98.04%	-	-
YoY %	-13.80%	-41.56%	87.74%	-48.26%	-16.39%	0.00%	-	-
Horiz. %	40.91%	47.46%	81.21%	43.26%	83.61%	100.00%	-	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	1,707,602	1,687,335	1,673,519	1,649,213	1,528,502	1,491,683	1,515,816	8.27%
YoY %	1.20%	0.83%	1.47%	7.90%	2.47%	-1.59%	-	-
Horiz. %	112.65%	111.32%	110.40%	108.80%	100.84%	98.41%	100.00%	-
NOSH	343,582	343,652	343,638	343,586	343,483	343,705	343,722	-0.02%
YoY %	-0.02%	0.00%	0.02%	0.03%	-0.06%	-0.00%	-	-
Horiz. %	99.96%	99.98%	99.98%	99.96%	99.93%	100.00%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	60.65%	80.38%	106.30%	42.56%	30.13%	40.20%	62.75%	-
YoY %	-24.55%	-24.38%	149.77%	41.25%	-25.05%	-35.94%	-	-
Horiz. %	96.65%	128.10%	169.40%	67.82%	48.02%	64.06%	100.00%	-
ROE	5.02%	4.38%	2.58%	4.91%	2.74%	2.35%	2.06%	-
YoY %	14.61%	69.77%	-47.45%	79.20%	16.60%	14.08%	-	-
Horiz. %	243.69%	212.62%	125.24%	238.35%	133.01%	114.08%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	42.70	27.65	11.93	57.81	42.28	26.25	14.61	104.55%
YoY %	54.43%	131.77%	-79.36%	36.73%	61.07%	79.67%	-	-
Horiz. %	292.27%	189.25%	81.66%	395.69%	289.39%	179.67%	100.00%	-
EPS	24.93	21.49	12.56	23.58	12.20	10.20	9.08	96.19%
YoY %	16.01%	71.10%	-46.73%	93.28%	19.61%	12.33%	-	-
Horiz. %	274.56%	236.67%	138.33%	259.69%	134.36%	112.33%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	4.97	4.91	4.87	4.80	4.45	4.34	4.41	8.30%
YoY %	1.22%	0.82%	1.46%	7.87%	2.53%	-1.59%	-	-
Horiz. %	112.70%	111.34%	110.43%	108.84%	100.91%	98.41%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 343,696
RPS	42.70	27.66	11.93	57.81	42.26	26.26	14.61	104.55%
YoY %	54.37%	131.85%	-79.36%	36.80%	60.93%	79.74%	-	-
Horiz. %	292.27%	189.32%	81.66%	395.69%	289.25%	179.74%	100.00%	-
EPS	24.93	21.49	12.56	23.58	12.20	10.20	9.08	96.19%
YoY %	16.01%	71.10%	-46.73%	93.28%	19.61%	12.33%	-	-
Horiz. %	274.56%	236.67%	138.33%	259.69%	134.36%	112.33%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	4.9695	4.9105	4.8703	4.7996	4.4483	4.3411	4.4114	8.27%
YoY %	1.20%	0.83%	1.47%	7.90%	2.47%	-1.59%	-	-
Horiz. %	112.65%	111.31%	110.40%	108.80%	100.84%	98.41%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	3.06	3.14	3.32	3.40	4.40	5.00	3.06	-
P/RPS	7.17	11.36	27.84	5.88	10.41	19.05	20.95	-51.10%
YoY %	-36.88%	-59.20%	373.47%	-43.52%	-45.35%	-9.07%	-	-
Horiz. %	34.22%	54.22%	132.89%	28.07%	49.69%	90.93%	100.00%	-
P/EPS	12.27	14.61	26.43	14.42	36.07	49.02	33.70	-49.04%
YoY %	-16.02%	-44.72%	83.29%	-60.02%	-26.42%	45.46%	-	-
Horiz. %	36.41%	43.35%	78.43%	42.79%	107.03%	145.46%	100.00%	-
EY	8.15	6.84	3.78	6.93	2.77	2.04	2.97	96.12%
YoY %	19.15%	80.95%	-45.45%	150.18%	35.78%	-31.31%	-	-
Horiz. %	274.41%	230.30%	127.27%	233.33%	93.27%	68.69%	100.00%	-
DY	3.27	3.18	3.01	2.94	2.27	2.00	0.00	-
YoY %	2.83%	5.65%	2.38%	29.52%	13.50%	0.00%	-	-
Horiz. %	163.50%	159.00%	150.50%	147.00%	113.50%	100.00%	-	-
P/NAPS	0.62	0.64	0.68	0.71	0.99	1.15	0.69	-6.88%
YoY %	-3.12%	-5.88%	-4.23%	-28.28%	-13.91%	66.67%	-	-
Horiz. %	89.86%	92.75%	98.55%	102.90%	143.48%	166.67%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	25/09/08	27/06/08	25/03/08	28/12/07	28/09/07	29/06/07	27/03/07	-
Price	2.74	3.08	2.94	3.50	3.80	4.72	3.90	-
P/RPS	6.42	11.14	24.65	6.05	8.99	17.98	26.70	-61.36%
YoY %	-42.37%	-54.81%	307.44%	-32.70%	-50.00%	-32.66%	-	-
Horiz. %	24.04%	41.72%	92.32%	22.66%	33.67%	67.34%	100.00%	-
P/EPS	10.99	14.33	23.41	14.84	31.15	46.27	42.95	-59.72%
YoY %	-23.31%	-38.79%	57.75%	-52.36%	-32.68%	7.73%	-	-
Horiz. %	25.59%	33.36%	54.51%	34.55%	72.53%	107.73%	100.00%	-
EY	9.10	6.98	4.27	6.74	3.21	2.16	2.33	148.20%
YoY %	30.37%	63.47%	-36.65%	109.97%	48.61%	-7.30%	-	-
Horiz. %	390.56%	299.57%	183.26%	289.27%	137.77%	92.70%	100.00%	-
DY	3.65	3.25	3.40	2.86	2.63	2.12	0.00	-
YoY %	12.31%	-4.41%	18.88%	8.75%	24.06%	0.00%	-	-
Horiz. %	172.17%	153.30%	160.38%	134.91%	124.06%	100.00%	-	-
P/NAPS	0.55	0.63	0.60	0.73	0.85	1.09	0.88	-26.92%
YoY %	-12.70%	5.00%	-17.81%	-14.12%	-22.02%	23.86%	-	-
Horiz. %	62.50%	71.59%	68.18%	82.95%	96.59%	123.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos