[SPB] QoQ TTM Result on 31-Jul-2004 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- -1.47%
YoY- 77.1%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 190,261 184,538 178,520 138,977 177,260 170,416 162,698 11.00%
PBT 94,113 102,898 102,511 109,260 108,797 107,966 100,289 -4.15%
Tax -10,635 -12,285 -12,417 -15,583 -13,720 -11,701 -11,230 -3.56%
NP 83,478 90,613 90,094 93,677 95,077 96,265 89,059 -4.22%
-
NP to SH 83,478 90,613 90,094 93,677 95,077 96,265 89,059 -4.22%
-
Tax Rate 11.30% 11.94% 12.11% 14.26% 12.61% 10.84% 11.20% -
Total Cost 106,783 93,925 88,426 45,300 82,183 74,151 73,639 28.14%
-
Net Worth 1,242,502 1,261,832 1,229,554 1,195,043 1,182,643 1,192,919 1,157,846 4.82%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 1,242,502 1,261,832 1,229,554 1,195,043 1,182,643 1,192,919 1,157,846 4.82%
NOSH 343,232 343,823 343,450 343,403 343,791 343,780 343,574 -0.06%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 43.88% 49.10% 50.47% 67.40% 53.64% 56.49% 54.74% -
ROE 6.72% 7.18% 7.33% 7.84% 8.04% 8.07% 7.69% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 55.43 53.67 51.98 40.47 51.56 49.57 47.35 11.08%
EPS 24.32 26.35 26.23 27.28 27.66 28.00 25.92 -4.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.67 3.58 3.48 3.44 3.47 3.37 4.89%
Adjusted Per Share Value based on latest NOSH - 343,403
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 55.37 53.70 51.95 40.45 51.59 49.59 47.35 11.00%
EPS 24.29 26.37 26.22 27.26 27.67 28.02 25.92 -4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.616 3.6722 3.5783 3.4778 3.4418 3.4717 3.3696 4.82%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.18 2.23 2.15 2.26 2.44 2.28 2.42 -
P/RPS 3.93 4.15 4.14 5.58 4.73 4.60 5.11 -16.07%
P/EPS 8.96 8.46 8.20 8.28 8.82 8.14 9.34 -2.73%
EY 11.16 11.82 12.20 12.07 11.33 12.28 10.71 2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.60 0.65 0.71 0.66 0.72 -11.45%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 24/06/05 29/03/05 30/12/04 28/09/04 24/06/04 26/03/04 29/12/03 -
Price 1.98 2.17 2.18 2.12 2.26 2.51 2.09 -
P/RPS 3.57 4.04 4.19 5.24 4.38 5.06 4.41 -13.15%
P/EPS 8.14 8.23 8.31 7.77 8.17 8.96 8.06 0.66%
EY 12.28 12.14 12.03 12.87 12.24 11.16 12.40 -0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.61 0.61 0.66 0.72 0.62 -7.68%

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