[SPB] QoQ TTM Result on 31-Jul-2003 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- 51.94%
YoY- -52.78%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 177,260 170,416 162,698 210,299 163,427 151,836 138,328 17.99%
PBT 108,797 107,966 100,289 58,060 40,004 28,535 104,876 2.47%
Tax -13,720 -11,701 -11,230 -5,165 -5,190 -4,370 -16,627 -12.03%
NP 95,077 96,265 89,059 52,895 34,814 24,165 88,249 5.09%
-
NP to SH 95,077 96,265 89,059 52,895 34,814 24,165 88,429 4.95%
-
Tax Rate 12.61% 10.84% 11.20% 8.90% 12.97% 15.31% 15.85% -
Total Cost 82,183 74,151 73,639 157,404 128,613 127,671 50,079 39.17%
-
Net Worth 1,182,643 1,192,919 1,157,846 1,124,461 1,102,716 1,105,764 1,082,758 6.06%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 1,182,643 1,192,919 1,157,846 1,124,461 1,102,716 1,105,764 1,082,758 6.06%
NOSH 343,791 343,780 343,574 343,872 343,525 343,405 342,645 0.22%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 53.64% 56.49% 54.74% 25.15% 21.30% 15.92% 63.80% -
ROE 8.04% 8.07% 7.69% 4.70% 3.16% 2.19% 8.17% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 51.56 49.57 47.35 61.16 47.57 44.21 40.37 17.73%
EPS 27.66 28.00 25.92 15.38 10.13 7.04 25.81 4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.47 3.37 3.27 3.21 3.22 3.16 5.82%
Adjusted Per Share Value based on latest NOSH - 343,872
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 51.59 49.59 47.35 61.20 47.56 44.19 40.26 17.99%
EPS 27.67 28.02 25.92 15.39 10.13 7.03 25.73 4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4418 3.4717 3.3696 3.2724 3.2091 3.218 3.1511 6.06%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.44 2.28 2.42 2.49 1.68 1.53 1.76 -
P/RPS 4.73 4.60 5.11 4.07 3.53 3.46 4.36 5.58%
P/EPS 8.82 8.14 9.34 16.19 16.58 21.74 6.82 18.72%
EY 11.33 12.28 10.71 6.18 6.03 4.60 14.66 -15.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.72 0.76 0.52 0.48 0.56 17.15%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 24/06/04 26/03/04 29/12/03 30/09/03 30/06/03 28/03/03 30/12/02 -
Price 2.26 2.51 2.09 2.26 1.69 1.45 1.69 -
P/RPS 4.38 5.06 4.41 3.70 3.55 3.28 4.19 3.00%
P/EPS 8.17 8.96 8.06 14.69 16.68 20.61 6.55 15.88%
EY 12.24 11.16 12.40 6.81 6.00 4.85 15.27 -13.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.62 0.69 0.53 0.45 0.53 15.76%

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