[SPB] QoQ TTM Result on 31-Jul-2005 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- -14.65%
YoY- -23.95%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 163,069 178,114 185,118 181,707 190,261 184,538 178,520 -5.87%
PBT 63,273 62,138 78,585 81,956 94,113 102,898 102,511 -27.57%
Tax -15,360 -14,349 -14,183 -10,711 -10,635 -12,285 -12,417 15.27%
NP 47,913 47,789 64,402 71,245 83,478 90,613 90,094 -34.43%
-
NP to SH 46,635 47,538 64,402 71,245 83,478 90,613 90,094 -35.60%
-
Tax Rate 24.28% 23.09% 18.05% 13.07% 11.30% 11.94% 12.11% -
Total Cost 115,156 130,325 120,716 110,462 106,783 93,925 88,426 19.31%
-
Net Worth 1,276,288 1,287,200 1,265,511 1,244,850 1,242,502 1,261,832 1,229,554 2.52%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 1,276,288 1,287,200 1,265,511 1,244,850 1,242,502 1,261,832 1,229,554 2.52%
NOSH 344,013 343,253 343,888 342,934 343,232 343,823 343,450 0.10%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 29.38% 26.83% 34.79% 39.21% 43.88% 49.10% 50.47% -
ROE 3.65% 3.69% 5.09% 5.72% 6.72% 7.18% 7.33% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 47.40 51.89 53.83 52.99 55.43 53.67 51.98 -5.97%
EPS 13.56 13.85 18.73 20.78 24.32 26.35 26.23 -35.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.75 3.68 3.63 3.62 3.67 3.58 2.41%
Adjusted Per Share Value based on latest NOSH - 342,934
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 47.46 51.84 53.87 52.88 55.37 53.70 51.95 -5.86%
EPS 13.57 13.83 18.74 20.73 24.29 26.37 26.22 -35.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7143 3.746 3.6829 3.6228 3.616 3.6722 3.5783 2.52%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.46 2.48 2.44 2.08 2.18 2.23 2.15 -
P/RPS 5.19 4.78 4.53 3.93 3.93 4.15 4.14 16.31%
P/EPS 18.15 17.91 13.03 10.01 8.96 8.46 8.20 70.08%
EY 5.51 5.58 7.68 9.99 11.16 11.82 12.20 -41.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.66 0.57 0.60 0.61 0.60 6.57%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 27/03/06 30/12/05 19/09/05 24/06/05 29/03/05 30/12/04 -
Price 2.30 2.47 2.47 2.37 1.98 2.17 2.18 -
P/RPS 4.85 4.76 4.59 4.47 3.57 4.04 4.19 10.27%
P/EPS 16.97 17.83 13.19 11.41 8.14 8.23 8.31 61.17%
EY 5.89 5.61 7.58 8.77 12.28 12.14 12.03 -37.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.67 0.65 0.55 0.59 0.61 1.09%

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