[SPB] YoY Annual (Unaudited) 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
YoY- 36.04%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 321,702 210,635 198,640 181,119 185,118 178,520 162,698 12.02%
PBT 61,558 132,918 106,221 134,498 78,585 102,511 100,289 -7.80%
Tax -21,015 -8,598 -21,686 -44,878 -14,183 -12,417 -11,230 10.99%
NP 40,543 124,320 84,535 89,620 64,402 90,094 89,059 -12.28%
-
NP to SH 32,973 118,552 81,013 87,613 64,402 90,094 89,059 -15.24%
-
Tax Rate 34.14% 6.47% 20.42% 33.37% 18.05% 12.11% 11.20% -
Total Cost 281,159 86,315 114,105 91,499 120,716 88,426 73,639 24.99%
-
Net Worth 1,745,790 1,731,662 1,649,213 1,329,971 1,264,671 1,230,116 1,157,904 7.07%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 34,365 34,358 34,358 34,366 37,802 34,360 30,923 1.77%
Div Payout % 104.22% 28.98% 42.41% 39.22% 58.70% 38.14% 34.72% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 1,745,790 1,731,662 1,649,213 1,329,971 1,264,671 1,230,116 1,157,904 7.07%
NOSH 343,659 343,583 343,586 343,661 343,660 343,607 343,591 0.00%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 12.60% 59.02% 42.56% 49.48% 34.79% 50.47% 54.74% -
ROE 1.89% 6.85% 4.91% 6.59% 5.09% 7.32% 7.69% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 93.61 61.31 57.81 52.70 53.87 51.95 47.35 12.01%
EPS 9.60 34.50 23.58 25.50 18.74 26.22 25.92 -15.24%
DPS 10.00 10.00 10.00 10.00 11.00 10.00 9.00 1.76%
NAPS 5.08 5.04 4.80 3.87 3.68 3.58 3.37 7.07%
Adjusted Per Share Value based on latest NOSH - 343,503
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 93.62 61.30 57.81 52.71 53.87 51.95 47.35 12.02%
EPS 9.60 34.50 23.58 25.50 18.74 26.22 25.92 -15.24%
DPS 10.00 10.00 10.00 10.00 11.00 10.00 9.00 1.76%
NAPS 5.0806 5.0395 4.7996 3.8705 3.6805 3.5799 3.3698 7.07%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 3.21 2.49 3.40 2.53 2.44 2.15 2.42 -
P/RPS 3.43 4.06 5.88 4.80 4.53 4.14 5.11 -6.42%
P/EPS 33.46 7.22 14.42 9.92 13.02 8.20 9.34 23.67%
EY 2.99 13.86 6.93 10.08 7.68 12.20 10.71 -19.14%
DY 3.12 4.02 2.94 3.95 4.51 4.65 3.72 -2.88%
P/NAPS 0.63 0.49 0.71 0.65 0.66 0.60 0.72 -2.19%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 28/12/09 22/12/08 28/12/07 27/12/06 30/12/05 30/12/04 29/12/03 -
Price 3.16 2.50 3.50 2.70 2.47 2.18 2.09 -
P/RPS 3.38 4.08 6.05 5.12 4.59 4.20 4.41 -4.33%
P/EPS 32.93 7.25 14.84 10.59 13.18 8.31 8.06 26.41%
EY 3.04 13.80 6.74 9.44 7.59 12.03 12.40 -20.87%
DY 3.16 4.00 2.86 3.70 4.45 4.59 4.31 -5.03%
P/NAPS 0.62 0.50 0.73 0.70 0.67 0.61 0.62 0.00%

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