[SPB] YoY Annualized Quarter Result on 30-Apr-2004 [#2]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
24-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- -14.93%
YoY- 15.49%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 180,442 156,096 200,194 176,712 147,588 97,390 98,126 10.68%
PBT 92,606 56,506 87,130 103,926 86,910 216,654 36,210 16.93%
Tax -20,066 -12,988 -10,634 -14,198 -9,218 -31,734 -14,454 5.61%
NP 72,540 43,518 76,496 89,728 77,692 184,920 21,756 22.21%
-
NP to SH 70,116 40,962 76,496 89,728 77,692 184,920 21,756 21.52%
-
Tax Rate 21.67% 22.99% 12.20% 13.66% 10.61% 14.65% 39.92% -
Total Cost 107,902 112,578 123,698 86,984 69,896 -87,530 76,370 5.92%
-
Net Worth 1,491,683 1,274,907 1,244,004 1,181,716 1,102,525 1,096,051 988,285 7.09%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 68,741 68,728 75,602 68,704 61,823 - - -
Div Payout % 98.04% 167.79% 98.83% 76.57% 79.58% - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 1,491,683 1,274,907 1,244,004 1,181,716 1,102,525 1,096,051 988,285 7.09%
NOSH 343,705 343,640 343,647 343,522 343,465 343,589 343,154 0.02%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 40.20% 27.88% 38.21% 50.78% 52.64% 189.88% 22.17% -
ROE 4.70% 3.21% 6.15% 7.59% 7.05% 16.87% 2.20% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 52.50 45.42 58.26 51.44 42.97 28.34 28.60 10.64%
EPS 20.40 11.92 22.26 26.12 22.62 53.82 6.34 21.49%
DPS 20.00 20.00 22.00 20.00 18.00 0.00 0.00 -
NAPS 4.34 3.71 3.62 3.44 3.21 3.19 2.88 7.07%
Adjusted Per Share Value based on latest NOSH - 343,791
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 52.51 45.43 58.26 51.43 42.95 28.34 28.56 10.67%
EPS 20.41 11.92 22.26 26.11 22.61 53.82 6.33 21.53%
DPS 20.01 20.00 22.00 19.99 17.99 0.00 0.00 -
NAPS 4.3411 3.7103 3.6203 3.4391 3.2086 3.1897 2.8761 7.09%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 5.00 2.46 2.18 2.44 1.68 2.09 1.61 -
P/RPS 9.52 5.42 3.74 4.74 3.91 7.37 5.63 9.14%
P/EPS 24.51 20.64 9.79 9.34 7.43 3.88 25.39 -0.58%
EY 4.08 4.85 10.21 10.70 13.46 25.75 3.94 0.58%
DY 4.00 8.13 10.09 8.20 10.71 0.00 0.00 -
P/NAPS 1.15 0.66 0.60 0.71 0.52 0.66 0.56 12.73%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 29/06/06 24/06/05 24/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.72 2.30 1.98 2.26 1.69 1.82 1.52 -
P/RPS 8.99 5.06 3.40 4.39 3.93 6.42 5.32 9.13%
P/EPS 23.14 19.30 8.89 8.65 7.47 3.38 23.97 -0.58%
EY 4.32 5.18 11.24 11.56 13.38 29.57 4.17 0.59%
DY 4.24 8.70 11.11 8.85 10.65 0.00 0.00 -
P/NAPS 1.09 0.62 0.55 0.66 0.53 0.57 0.53 12.76%

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