[SPB] QoQ TTM Result on 31-Oct-2006 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- 7.26%
YoY- 36.04%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 206,380 193,292 190,811 181,119 171,526 163,069 178,114 10.34%
PBT 116,257 152,548 158,635 134,498 100,498 63,273 62,138 52.01%
Tax -45,497 -48,417 -47,780 -44,878 -17,456 -15,360 -14,349 116.28%
NP 70,760 104,131 110,855 89,620 83,042 47,913 47,789 30.00%
-
NP to SH 68,265 102,190 108,800 87,613 81,680 46,635 47,538 27.36%
-
Tax Rate 39.13% 31.74% 30.12% 33.37% 17.37% 24.28% 23.09% -
Total Cost 135,620 89,161 79,956 91,499 88,484 115,156 130,325 2.69%
-
Net Worth 1,531,112 1,491,100 1,515,816 1,343,097 1,315,558 1,276,288 1,287,200 12.29%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 1,531,112 1,491,100 1,515,816 1,343,097 1,315,558 1,276,288 1,287,200 12.29%
NOSH 344,070 343,571 343,722 343,503 343,487 344,013 343,253 0.15%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 34.29% 53.87% 58.10% 49.48% 48.41% 29.38% 26.83% -
ROE 4.46% 6.85% 7.18% 6.52% 6.21% 3.65% 3.69% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 59.98 56.26 55.51 52.73 49.94 47.40 51.89 10.17%
EPS 19.84 29.74 31.65 25.51 23.78 13.56 13.85 27.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.45 4.34 4.41 3.91 3.83 3.71 3.75 12.12%
Adjusted Per Share Value based on latest NOSH - 343,503
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 60.06 56.25 55.53 52.71 49.92 47.46 51.84 10.33%
EPS 19.87 29.74 31.66 25.50 23.77 13.57 13.83 27.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4559 4.3394 4.4114 3.9087 3.8286 3.7143 3.746 12.30%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 4.40 5.00 3.06 2.53 2.45 2.46 2.48 -
P/RPS 7.34 8.89 5.51 4.80 4.91 5.19 4.78 33.20%
P/EPS 22.18 16.81 9.67 9.92 10.30 18.15 17.91 15.36%
EY 4.51 5.95 10.34 10.08 9.71 5.51 5.58 -13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.15 0.69 0.65 0.64 0.66 0.66 31.13%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 29/06/07 27/03/07 27/12/06 26/09/06 29/06/06 27/03/06 -
Price 3.80 4.72 3.90 2.70 2.44 2.30 2.47 -
P/RPS 6.34 8.39 7.03 5.12 4.89 4.85 4.76 21.12%
P/EPS 19.15 15.87 12.32 10.59 10.26 16.97 17.83 4.89%
EY 5.22 6.30 8.12 9.45 9.75 5.89 5.61 -4.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.09 0.88 0.69 0.64 0.62 0.66 18.42%

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