[SPB] QoQ TTM Result on 31-Jan-2004 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- 8.09%
YoY- 298.37%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 178,520 138,977 177,260 170,416 162,698 210,299 163,427 6.03%
PBT 102,511 109,260 108,797 107,966 100,289 58,060 40,004 86.72%
Tax -12,417 -15,583 -13,720 -11,701 -11,230 -5,165 -5,190 78.40%
NP 90,094 93,677 95,077 96,265 89,059 52,895 34,814 87.95%
-
NP to SH 90,094 93,677 95,077 96,265 89,059 52,895 34,814 87.95%
-
Tax Rate 12.11% 14.26% 12.61% 10.84% 11.20% 8.90% 12.97% -
Total Cost 88,426 45,300 82,183 74,151 73,639 157,404 128,613 -22.01%
-
Net Worth 1,229,554 1,195,043 1,182,643 1,192,919 1,157,846 1,124,461 1,102,716 7.49%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 1,229,554 1,195,043 1,182,643 1,192,919 1,157,846 1,124,461 1,102,716 7.49%
NOSH 343,450 343,403 343,791 343,780 343,574 343,872 343,525 -0.01%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 50.47% 67.40% 53.64% 56.49% 54.74% 25.15% 21.30% -
ROE 7.33% 7.84% 8.04% 8.07% 7.69% 4.70% 3.16% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 51.98 40.47 51.56 49.57 47.35 61.16 47.57 6.06%
EPS 26.23 27.28 27.66 28.00 25.92 15.38 10.13 88.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 3.48 3.44 3.47 3.37 3.27 3.21 7.50%
Adjusted Per Share Value based on latest NOSH - 343,780
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 51.95 40.45 51.59 49.59 47.35 61.20 47.56 6.03%
EPS 26.22 27.26 27.67 28.02 25.92 15.39 10.13 87.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5783 3.4778 3.4418 3.4717 3.3696 3.2724 3.2091 7.49%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 2.15 2.26 2.44 2.28 2.42 2.49 1.68 -
P/RPS 4.14 5.58 4.73 4.60 5.11 4.07 3.53 11.15%
P/EPS 8.20 8.28 8.82 8.14 9.34 16.19 16.58 -37.32%
EY 12.20 12.07 11.33 12.28 10.71 6.18 6.03 59.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.71 0.66 0.72 0.76 0.52 9.96%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 30/12/04 28/09/04 24/06/04 26/03/04 29/12/03 30/09/03 30/06/03 -
Price 2.18 2.12 2.26 2.51 2.09 2.26 1.69 -
P/RPS 4.19 5.24 4.38 5.06 4.41 3.70 3.55 11.62%
P/EPS 8.31 7.77 8.17 8.96 8.06 14.69 16.68 -37.02%
EY 12.03 12.87 12.24 11.16 12.40 6.81 6.00 58.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.66 0.72 0.62 0.69 0.53 9.77%

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