[SPB] QoQ TTM Result on 30-Apr-2007 [#2]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- -6.08%
YoY- 119.13%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 189,412 198,640 206,380 193,292 190,811 181,119 171,526 6.81%
PBT 117,522 106,221 116,257 152,548 158,635 134,498 100,498 10.96%
Tax -20,927 -21,686 -45,497 -48,417 -47,780 -44,878 -17,456 12.81%
NP 96,595 84,535 70,760 104,131 110,855 89,620 83,042 10.57%
-
NP to SH 92,964 81,013 68,265 102,190 108,800 87,613 81,680 8.98%
-
Tax Rate 17.81% 20.42% 39.13% 31.74% 30.12% 33.37% 17.37% -
Total Cost 92,817 114,105 135,620 89,161 79,956 91,499 88,484 3.22%
-
Net Worth 1,673,519 1,646,307 1,531,112 1,491,100 1,515,816 1,343,097 1,315,558 17.35%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 34,363 - - - - - - -
Div Payout % 36.96% - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 1,673,519 1,646,307 1,531,112 1,491,100 1,515,816 1,343,097 1,315,558 17.35%
NOSH 343,638 343,696 344,070 343,571 343,722 343,503 343,487 0.02%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 51.00% 42.56% 34.29% 53.87% 58.10% 49.48% 48.41% -
ROE 5.55% 4.92% 4.46% 6.85% 7.18% 6.52% 6.21% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 55.12 57.80 59.98 56.26 55.51 52.73 49.94 6.78%
EPS 27.05 23.57 19.84 29.74 31.65 25.51 23.78 8.94%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.87 4.79 4.45 4.34 4.41 3.91 3.83 17.31%
Adjusted Per Share Value based on latest NOSH - 343,571
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 55.12 57.81 60.06 56.25 55.53 52.71 49.92 6.80%
EPS 27.05 23.58 19.87 29.74 31.66 25.50 23.77 8.97%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8703 4.7911 4.4559 4.3394 4.4114 3.9087 3.8286 17.35%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 3.32 3.40 4.40 5.00 3.06 2.53 2.45 -
P/RPS 6.02 5.88 7.34 8.89 5.51 4.80 4.91 14.51%
P/EPS 12.27 14.42 22.18 16.81 9.67 9.92 10.30 12.33%
EY 8.15 6.93 4.51 5.95 10.34 10.08 9.71 -10.99%
DY 3.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.99 1.15 0.69 0.65 0.64 4.11%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 25/03/08 28/12/07 28/09/07 29/06/07 27/03/07 27/12/06 26/09/06 -
Price 2.94 3.50 3.80 4.72 3.90 2.70 2.44 -
P/RPS 5.33 6.06 6.34 8.39 7.03 5.12 4.89 5.89%
P/EPS 10.87 14.85 19.15 15.87 12.32 10.59 10.26 3.91%
EY 9.20 6.73 5.22 6.30 8.12 9.45 9.75 -3.78%
DY 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.85 1.09 0.88 0.69 0.64 -4.20%

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