[SPB] QoQ 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- 59.36%
YoY- 680.93%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 42,002 46,847 41,509 8,619 80,285 40,003 33,791 15.62%
PBT 22,342 23,707 28,256 34,955 21,879 22,876 20,579 5.63%
Tax -4,382 -5,211 -1,888 -4,102 -2,519 -3,192 -1,417 112.40%
NP 17,960 18,496 26,368 30,853 19,360 19,684 19,162 -4.23%
-
NP to SH 17,960 18,496 26,368 30,853 19,360 19,684 19,162 -4.23%
-
Tax Rate 19.61% 21.98% 6.68% 11.74% 11.51% 13.95% 6.89% -
Total Cost 24,042 28,351 15,141 -22,234 60,925 20,319 14,629 39.30%
-
Net Worth 1,195,043 1,182,643 1,192,919 1,157,846 1,124,461 1,102,716 1,105,764 5.31%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,195,043 1,182,643 1,192,919 1,157,846 1,124,461 1,102,716 1,105,764 5.31%
NOSH 343,403 343,791 343,780 343,574 343,872 343,525 343,405 -0.00%
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 42.76% 39.48% 63.52% 357.96% 24.11% 49.21% 56.71% -
ROE 1.50% 1.56% 2.21% 2.66% 1.72% 1.79% 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 12.23 13.63 12.07 2.51 23.35 11.64 9.84 15.61%
EPS 5.23 5.38 7.67 8.98 5.63 5.73 5.58 -4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 12.22 13.63 12.08 2.51 23.36 11.64 9.83 15.62%
EPS 5.23 5.38 7.67 8.98 5.63 5.73 5.58 -4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4778 3.4418 3.4717 3.3696 3.2724 3.2091 3.218 5.31%
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 18.48 17.91 18.88 96.47 10.67 14.43 15.55 12.20%
P/EPS 43.21 45.35 29.73 26.95 44.23 29.32 27.42 35.45%
EY 2.31 2.20 3.36 3.71 2.26 3.41 3.65 -26.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 17.33 16.59 20.79 83.31 9.68 14.51 14.74 11.40%
P/EPS 40.54 42.01 32.72 23.27 40.14 29.49 25.99 34.53%
EY 2.47 2.38 3.06 4.30 2.49 3.39 3.85 -25.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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