[SPB] QoQ TTM Result on 31-Oct-2009 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
28-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- 12.34%
YoY- -72.19%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 305,912 333,939 335,879 321,702 230,504 211,634 211,378 28.03%
PBT 56,961 83,207 68,255 61,558 50,142 21,246 90,856 -26.81%
Tax -22,653 -23,276 -22,106 -21,015 -13,701 -6,947 -7,750 104.83%
NP 34,308 59,931 46,149 40,543 36,441 14,299 83,106 -44.64%
-
NP to SH 25,205 50,973 37,995 32,973 29,352 7,852 77,145 -52.65%
-
Tax Rate 39.77% 27.97% 32.39% 34.14% 27.32% 32.70% 8.53% -
Total Cost 271,604 274,008 289,730 281,159 194,063 197,335 128,272 65.11%
-
Net Worth 1,710,224 1,700,318 1,754,192 1,746,049 1,704,724 1,670,619 1,736,804 -1.02%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 34,371 34,371 34,371 34,371 - - - -
Div Payout % 136.37% 67.43% 90.46% 104.24% - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 1,710,224 1,700,318 1,754,192 1,746,049 1,704,724 1,670,619 1,736,804 -1.02%
NOSH 344,109 343,498 343,959 343,710 343,694 343,748 343,921 0.03%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 11.21% 17.95% 13.74% 12.60% 15.81% 6.76% 39.32% -
ROE 1.47% 3.00% 2.17% 1.89% 1.72% 0.47% 4.44% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 88.90 97.22 97.65 93.60 67.07 61.57 61.46 27.98%
EPS 7.32 14.84 11.05 9.59 8.54 2.28 22.43 -52.69%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 4.97 4.95 5.10 5.08 4.96 4.86 5.05 -1.06%
Adjusted Per Share Value based on latest NOSH - 343,710
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 89.03 97.18 97.75 93.62 67.08 61.59 61.52 28.02%
EPS 7.34 14.83 11.06 9.60 8.54 2.29 22.45 -52.63%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 4.9771 4.9483 5.1051 5.0814 4.9611 4.8619 5.0545 -1.02%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 3.42 3.50 3.42 3.21 3.08 3.08 2.96 -
P/RPS 3.85 3.60 3.50 3.43 4.59 5.00 4.82 -13.94%
P/EPS 46.69 23.59 30.96 33.46 36.06 134.84 13.20 132.68%
EY 2.14 4.24 3.23 2.99 2.77 0.74 7.58 -57.06%
DY 2.92 2.86 2.92 3.12 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.67 0.63 0.62 0.63 0.59 11.03%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 23/09/10 21/06/10 24/03/10 28/12/09 25/09/09 26/06/09 23/03/09 -
Price 3.38 3.26 3.44 3.16 3.31 3.08 2.96 -
P/RPS 3.80 3.35 3.52 3.38 4.94 5.00 4.82 -14.69%
P/EPS 46.15 21.97 31.14 32.94 38.76 134.84 13.20 130.88%
EY 2.17 4.55 3.21 3.04 2.58 0.74 7.58 -56.66%
DY 2.96 3.07 2.91 3.16 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.67 0.62 0.67 0.63 0.59 9.95%

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