[SPB] QoQ TTM Result on 31-Oct-2010 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
23-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
QoQ- 64.48%
YoY- 25.73%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 241,350 193,488 193,962 203,060 305,912 333,939 335,879 -19.82%
PBT 142,756 123,739 69,048 71,686 56,961 83,207 68,255 63.76%
Tax -15,375 -18,948 -19,878 -20,952 -22,653 -23,276 -22,106 -21.55%
NP 127,381 104,791 49,170 50,734 34,308 59,931 46,149 97.13%
-
NP to SH 119,636 95,591 39,742 41,456 25,205 50,973 37,995 115.27%
-
Tax Rate 10.77% 15.31% 28.79% 29.23% 39.77% 27.97% 32.39% -
Total Cost 113,969 88,697 144,792 152,326 271,604 274,008 289,730 -46.40%
-
Net Worth 1,800,701 1,768,790 1,766,534 1,758,866 1,710,224 1,700,318 1,754,192 1.76%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 34,352 34,352 34,352 34,352 34,371 34,371 34,371 -0.03%
Div Payout % 28.71% 35.94% 86.44% 82.87% 136.37% 67.43% 90.46% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 1,800,701 1,768,790 1,766,534 1,758,866 1,710,224 1,700,318 1,754,192 1.76%
NOSH 343,645 343,454 344,353 343,528 344,109 343,498 343,959 -0.06%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 52.78% 54.16% 25.35% 24.98% 11.21% 17.95% 13.74% -
ROE 6.64% 5.40% 2.25% 2.36% 1.47% 3.00% 2.17% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 70.23 56.34 56.33 59.11 88.90 97.22 97.65 -19.77%
EPS 34.81 27.83 11.54 12.07 7.32 14.84 11.05 115.34%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 5.24 5.15 5.13 5.12 4.97 4.95 5.10 1.82%
Adjusted Per Share Value based on latest NOSH - 343,528
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 70.24 56.31 56.45 59.09 89.03 97.18 97.75 -19.82%
EPS 34.82 27.82 11.57 12.06 7.34 14.83 11.06 115.25%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 5.2404 5.1476 5.141 5.1187 4.9771 4.9483 5.1051 1.76%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 3.56 4.12 3.88 3.66 3.42 3.50 3.42 -
P/RPS 5.07 7.31 6.89 6.19 3.85 3.60 3.50 28.11%
P/EPS 10.23 14.80 33.62 30.33 46.69 23.59 30.96 -52.30%
EY 9.78 6.76 2.97 3.30 2.14 4.24 3.23 109.71%
DY 2.81 2.43 2.58 2.73 2.92 2.86 2.92 -2.53%
P/NAPS 0.68 0.80 0.76 0.71 0.69 0.71 0.67 0.99%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 27/06/11 25/03/11 23/12/10 23/09/10 21/06/10 24/03/10 -
Price 3.07 3.75 4.00 3.40 3.38 3.26 3.44 -
P/RPS 4.37 6.66 7.10 5.75 3.80 3.35 3.52 15.55%
P/EPS 8.82 13.47 34.66 28.17 46.15 21.97 31.14 -56.97%
EY 11.34 7.42 2.89 3.55 2.17 4.55 3.21 132.49%
DY 3.26 2.67 2.50 2.94 2.96 3.07 2.91 7.88%
P/NAPS 0.59 0.73 0.78 0.66 0.68 0.66 0.67 -8.14%

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