[SPB] QoQ TTM Result on 31-Jul-2009 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
25-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- 273.82%
YoY- -76.47%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 333,939 335,879 321,702 230,504 211,634 211,378 210,635 36.07%
PBT 83,207 68,255 61,558 50,142 21,246 90,856 132,918 -26.88%
Tax -23,276 -22,106 -21,015 -13,701 -6,947 -7,750 -8,598 94.59%
NP 59,931 46,149 40,543 36,441 14,299 83,106 124,320 -38.60%
-
NP to SH 50,973 37,995 32,973 29,352 7,852 77,145 118,552 -43.12%
-
Tax Rate 27.97% 32.39% 34.14% 27.32% 32.70% 8.53% 6.47% -
Total Cost 274,008 289,730 281,159 194,063 197,335 128,272 86,315 116.45%
-
Net Worth 1,700,318 1,754,192 1,746,049 1,704,724 1,670,619 1,736,804 1,728,251 -1.08%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 34,371 34,371 34,371 - - - 34,363 0.01%
Div Payout % 67.43% 90.46% 104.24% - - - 28.99% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 1,700,318 1,754,192 1,746,049 1,704,724 1,670,619 1,736,804 1,728,251 -1.08%
NOSH 343,498 343,959 343,710 343,694 343,748 343,921 343,588 -0.01%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 17.95% 13.74% 12.60% 15.81% 6.76% 39.32% 59.02% -
ROE 3.00% 2.17% 1.89% 1.72% 0.47% 4.44% 6.86% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 97.22 97.65 93.60 67.07 61.57 61.46 61.30 36.11%
EPS 14.84 11.05 9.59 8.54 2.28 22.43 34.50 -43.10%
DPS 10.00 10.00 10.00 0.00 0.00 0.00 10.00 0.00%
NAPS 4.95 5.10 5.08 4.96 4.86 5.05 5.03 -1.06%
Adjusted Per Share Value based on latest NOSH - 343,694
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 97.18 97.75 93.62 67.08 61.59 61.52 61.30 36.07%
EPS 14.83 11.06 9.60 8.54 2.29 22.45 34.50 -43.13%
DPS 10.00 10.00 10.00 0.00 0.00 0.00 10.00 0.00%
NAPS 4.9483 5.1051 5.0814 4.9611 4.8619 5.0545 5.0296 -1.08%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 3.50 3.42 3.21 3.08 3.08 2.96 2.49 -
P/RPS 3.60 3.50 3.43 4.59 5.00 4.82 4.06 -7.72%
P/EPS 23.59 30.96 33.46 36.06 134.84 13.20 7.22 120.66%
EY 4.24 3.23 2.99 2.77 0.74 7.58 13.86 -54.69%
DY 2.86 2.92 3.12 0.00 0.00 0.00 4.02 -20.35%
P/NAPS 0.71 0.67 0.63 0.62 0.63 0.59 0.50 26.41%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 21/06/10 24/03/10 28/12/09 25/09/09 26/06/09 23/03/09 22/12/08 -
Price 3.26 3.44 3.16 3.31 3.08 2.96 2.50 -
P/RPS 3.35 3.52 3.38 4.94 5.00 4.82 4.08 -12.34%
P/EPS 21.97 31.14 32.94 38.76 134.84 13.20 7.25 109.83%
EY 4.55 3.21 3.04 2.58 0.74 7.58 13.80 -52.37%
DY 3.07 2.91 3.16 0.00 0.00 0.00 4.00 -16.21%
P/NAPS 0.66 0.67 0.62 0.67 0.63 0.59 0.50 20.39%

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