[SPB] QoQ TTM Result on 31-Jan-2009 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
23-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -34.93%
YoY- -17.02%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 321,702 230,504 211,634 211,378 210,635 200,140 203,448 35.61%
PBT 61,558 50,142 21,246 90,856 132,918 148,116 146,182 -43.72%
Tax -21,015 -13,701 -6,947 -7,750 -8,598 -18,359 -21,532 -1.60%
NP 40,543 36,441 14,299 83,106 124,320 129,757 124,650 -52.60%
-
NP to SH 32,973 29,352 7,852 77,145 118,552 124,763 119,806 -57.58%
-
Tax Rate 34.14% 27.32% 32.70% 8.53% 6.47% 12.40% 14.73% -
Total Cost 281,159 194,063 197,335 128,272 86,315 70,383 78,798 132.96%
-
Net Worth 1,746,049 1,704,724 1,670,619 1,736,804 1,728,251 1,705,403 1,687,434 2.29%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 34,371 - - - 34,363 34,363 34,363 0.01%
Div Payout % 104.24% - - - 28.99% 27.54% 28.68% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 1,746,049 1,704,724 1,670,619 1,736,804 1,728,251 1,705,403 1,687,434 2.29%
NOSH 343,710 343,694 343,748 343,921 343,588 343,139 343,673 0.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 12.60% 15.81% 6.76% 39.32% 59.02% 64.83% 61.27% -
ROE 1.89% 1.72% 0.47% 4.44% 6.86% 7.32% 7.10% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 93.60 67.07 61.57 61.46 61.30 58.33 59.20 35.60%
EPS 9.59 8.54 2.28 22.43 34.50 36.36 34.86 -57.60%
DPS 10.00 0.00 0.00 0.00 10.00 10.00 10.00 0.00%
NAPS 5.08 4.96 4.86 5.05 5.03 4.97 4.91 2.28%
Adjusted Per Share Value based on latest NOSH - 343,921
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 93.62 67.08 61.59 61.52 61.30 58.25 59.21 35.60%
EPS 9.60 8.54 2.29 22.45 34.50 36.31 34.87 -57.58%
DPS 10.00 0.00 0.00 0.00 10.00 10.00 10.00 0.00%
NAPS 5.0814 4.9611 4.8619 5.0545 5.0296 4.9631 4.9108 2.29%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 3.21 3.08 3.08 2.96 2.49 3.06 3.14 -
P/RPS 3.43 4.59 5.00 4.82 4.06 5.25 5.30 -25.12%
P/EPS 33.46 36.06 134.84 13.20 7.22 8.42 9.01 139.23%
EY 2.99 2.77 0.74 7.58 13.86 11.88 11.10 -58.19%
DY 3.12 0.00 0.00 0.00 4.02 3.27 3.18 -1.25%
P/NAPS 0.63 0.62 0.63 0.59 0.50 0.62 0.64 -1.04%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 28/12/09 25/09/09 26/06/09 23/03/09 22/12/08 25/09/08 27/06/08 -
Price 3.16 3.31 3.08 2.96 2.50 2.74 3.08 -
P/RPS 3.38 4.94 5.00 4.82 4.08 4.70 5.20 -24.90%
P/EPS 32.94 38.76 134.84 13.20 7.25 7.54 8.84 139.77%
EY 3.04 2.58 0.74 7.58 13.80 13.27 11.32 -58.27%
DY 3.16 0.00 0.00 0.00 4.00 3.65 3.25 -1.84%
P/NAPS 0.62 0.67 0.63 0.59 0.50 0.55 0.63 -1.05%

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