[SPB] QoQ TTM Result on 31-Oct-2008 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Oct-2008 [#4]
Profit Trend
QoQ- -4.98%
YoY- 46.34%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 230,504 211,634 211,378 210,635 200,140 203,448 189,412 13.99%
PBT 50,142 21,246 90,856 132,918 148,116 146,182 117,522 -43.35%
Tax -13,701 -6,947 -7,750 -8,598 -18,359 -21,532 -20,927 -24.62%
NP 36,441 14,299 83,106 124,320 129,757 124,650 96,595 -47.82%
-
NP to SH 29,352 7,852 77,145 118,552 124,763 119,806 92,964 -53.66%
-
Tax Rate 27.32% 32.70% 8.53% 6.47% 12.40% 14.73% 17.81% -
Total Cost 194,063 197,335 128,272 86,315 70,383 78,798 92,817 63.58%
-
Net Worth 1,704,724 1,670,619 1,736,804 1,728,251 1,705,403 1,687,434 1,673,519 1.24%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - 34,363 34,363 34,363 34,363 -
Div Payout % - - - 28.99% 27.54% 28.68% 36.96% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 1,704,724 1,670,619 1,736,804 1,728,251 1,705,403 1,687,434 1,673,519 1.24%
NOSH 343,694 343,748 343,921 343,588 343,139 343,673 343,638 0.01%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 15.81% 6.76% 39.32% 59.02% 64.83% 61.27% 51.00% -
ROE 1.72% 0.47% 4.44% 6.86% 7.32% 7.10% 5.55% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 67.07 61.57 61.46 61.30 58.33 59.20 55.12 13.98%
EPS 8.54 2.28 22.43 34.50 36.36 34.86 27.05 -53.66%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 10.00 -
NAPS 4.96 4.86 5.05 5.03 4.97 4.91 4.87 1.22%
Adjusted Per Share Value based on latest NOSH - 343,588
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 67.08 61.59 61.52 61.30 58.25 59.21 55.12 14.00%
EPS 8.54 2.29 22.45 34.50 36.31 34.87 27.05 -53.66%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 10.00 -
NAPS 4.9611 4.8619 5.0545 5.0296 4.9631 4.9108 4.8703 1.24%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 3.08 3.08 2.96 2.49 3.06 3.14 3.32 -
P/RPS 4.59 5.00 4.82 4.06 5.25 5.30 6.02 -16.55%
P/EPS 36.06 134.84 13.20 7.22 8.42 9.01 12.27 105.30%
EY 2.77 0.74 7.58 13.86 11.88 11.10 8.15 -51.32%
DY 0.00 0.00 0.00 4.02 3.27 3.18 3.01 -
P/NAPS 0.62 0.63 0.59 0.50 0.62 0.64 0.68 -5.97%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 25/09/09 26/06/09 23/03/09 22/12/08 25/09/08 27/06/08 25/03/08 -
Price 3.31 3.08 2.96 2.50 2.74 3.08 2.94 -
P/RPS 4.94 5.00 4.82 4.08 4.70 5.20 5.33 -4.94%
P/EPS 38.76 134.84 13.20 7.25 7.54 8.84 10.87 133.58%
EY 2.58 0.74 7.58 13.80 13.27 11.32 9.20 -57.18%
DY 0.00 0.00 0.00 4.00 3.65 3.25 3.40 -
P/NAPS 0.67 0.63 0.59 0.50 0.55 0.63 0.60 7.64%

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