[SPB] QoQ Cumulative Quarter Result on 31-Oct-2008 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Oct-2008 [#4]
Profit Trend
QoQ- 38.41%
YoY- 46.34%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 166,583 96,028 41,730 210,635 146,714 95,029 40,987 154.89%
PBT 16,541 -25,408 5,572 132,918 99,317 86,264 47,634 -50.62%
Tax -15,443 -8,228 -3,217 -8,598 -10,340 -9,879 -4,065 143.66%
NP 1,098 -33,636 2,355 124,320 88,977 76,385 43,569 -91.42%
-
NP to SH -3,545 -36,849 1,754 118,552 85,655 73,851 43,161 -
-
Tax Rate 93.36% - 57.74% 6.47% 10.41% 11.45% 8.53% -
Total Cost 165,485 129,664 39,375 86,315 57,737 18,644 -2,582 -
-
Net Worth 1,707,106 1,670,579 1,736,804 1,731,662 1,707,602 1,687,335 1,673,519 1.33%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 37,859 37,811 - 34,358 34,358 34,365 34,363 6.67%
Div Payout % 0.00% 0.00% - 28.98% 40.11% 46.53% 79.62% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 1,707,106 1,670,579 1,736,804 1,731,662 1,707,602 1,687,335 1,673,519 1.33%
NOSH 344,174 343,740 343,921 343,583 343,582 343,652 343,638 0.10%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 0.66% -35.03% 5.64% 59.02% 60.65% 80.38% 106.30% -
ROE -0.21% -2.21% 0.10% 6.85% 5.02% 4.38% 2.58% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 48.40 27.94 12.13 61.31 42.70 27.65 11.93 154.58%
EPS -1.03 -10.72 0.51 34.50 24.93 21.49 12.56 -
DPS 11.00 11.00 0.00 10.00 10.00 10.00 10.00 6.56%
NAPS 4.96 4.86 5.05 5.04 4.97 4.91 4.87 1.22%
Adjusted Per Share Value based on latest NOSH - 343,588
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 48.48 27.95 12.14 61.30 42.70 27.66 11.93 154.87%
EPS -1.03 -10.72 0.51 34.50 24.93 21.49 12.56 -
DPS 11.02 11.00 0.00 10.00 10.00 10.00 10.00 6.69%
NAPS 4.9681 4.8617 5.0545 5.0395 4.9695 4.9105 4.8703 1.33%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 3.08 3.08 2.96 2.49 3.06 3.14 3.32 -
P/RPS 6.36 11.03 24.40 4.06 7.17 11.36 27.84 -62.66%
P/EPS -299.03 -28.73 580.39 7.22 12.27 14.61 26.43 -
EY -0.33 -3.48 0.17 13.86 8.15 6.84 3.78 -
DY 3.57 3.57 0.00 4.02 3.27 3.18 3.01 12.05%
P/NAPS 0.62 0.63 0.59 0.49 0.62 0.64 0.68 -5.97%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 25/09/09 26/06/09 23/03/09 22/12/08 25/09/08 27/06/08 25/03/08 -
Price 3.31 3.08 2.96 2.50 2.74 3.08 2.94 -
P/RPS 6.84 11.03 24.40 4.08 6.42 11.14 24.65 -57.49%
P/EPS -321.36 -28.73 580.39 7.25 10.99 14.33 23.41 -
EY -0.31 -3.48 0.17 13.80 9.10 6.98 4.27 -
DY 3.32 3.57 0.00 4.00 3.65 3.25 3.40 -1.57%
P/NAPS 0.67 0.63 0.59 0.50 0.55 0.63 0.60 7.64%

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