[SPB] QoQ TTM Result on 31-Jan-2003 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jan-2003 [#1]
Profit Trend
QoQ- -72.67%
YoY- -79.84%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 162,698 210,299 163,427 151,836 138,328 209,896 207,260 -14.86%
PBT 100,289 58,060 40,004 28,535 104,876 137,034 147,167 -22.50%
Tax -11,230 -5,165 -5,190 -4,370 -16,627 -25,184 -24,073 -39.76%
NP 89,059 52,895 34,814 24,165 88,249 111,850 123,094 -19.36%
-
NP to SH 89,059 52,895 34,814 24,165 88,429 112,030 123,274 -19.43%
-
Tax Rate 11.20% 8.90% 12.97% 15.31% 15.85% 18.38% 16.36% -
Total Cost 73,639 157,404 128,613 127,671 50,079 98,046 84,166 -8.50%
-
Net Worth 1,157,846 1,124,461 1,102,716 1,105,764 1,082,758 1,106,162 1,095,880 3.72%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 1,157,846 1,124,461 1,102,716 1,105,764 1,082,758 1,106,162 1,095,880 3.72%
NOSH 343,574 343,872 343,525 343,405 342,645 345,675 343,536 0.00%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 54.74% 25.15% 21.30% 15.92% 63.80% 53.29% 59.39% -
ROE 7.69% 4.70% 3.16% 2.19% 8.17% 10.13% 11.25% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 47.35 61.16 47.57 44.21 40.37 60.72 60.33 -14.87%
EPS 25.92 15.38 10.13 7.04 25.81 32.41 35.88 -19.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.27 3.21 3.22 3.16 3.20 3.19 3.71%
Adjusted Per Share Value based on latest NOSH - 343,405
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 47.35 61.20 47.56 44.19 40.26 61.08 60.32 -14.86%
EPS 25.92 15.39 10.13 7.03 25.73 32.60 35.88 -19.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3696 3.2724 3.2091 3.218 3.1511 3.2192 3.1892 3.72%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.42 2.49 1.68 1.53 1.76 1.81 2.09 -
P/RPS 5.11 4.07 3.53 3.46 4.36 2.98 3.46 29.59%
P/EPS 9.34 16.19 16.58 21.74 6.82 5.58 5.82 36.95%
EY 10.71 6.18 6.03 4.60 14.66 17.91 17.17 -26.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.52 0.48 0.56 0.57 0.66 5.95%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 29/12/03 30/09/03 30/06/03 28/03/03 30/12/02 26/09/02 28/06/02 -
Price 2.09 2.26 1.69 1.45 1.69 1.67 1.82 -
P/RPS 4.41 3.70 3.55 3.28 4.19 2.75 3.02 28.62%
P/EPS 8.06 14.69 16.68 20.61 6.55 5.15 5.07 36.09%
EY 12.40 6.81 6.00 4.85 15.27 19.41 19.72 -26.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.53 0.45 0.53 0.52 0.57 5.74%

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