[SPB] YoY Annualized Quarter Result on 31-Jan-2004 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- 18.43%
YoY- 37.61%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 200,860 162,092 190,108 166,036 135,164 81,132 92,688 13.75%
PBT 145,332 48,784 114,572 113,024 82,316 387,680 30,784 29.50%
Tax -19,296 -7,688 -7,024 -7,552 -5,668 -53,980 -9,796 11.95%
NP 126,036 41,096 107,548 105,472 76,648 333,700 20,988 34.80%
-
NP to SH 124,840 40,092 107,548 105,472 76,648 333,700 20,988 34.58%
-
Tax Rate 13.28% 15.76% 6.13% 6.68% 6.89% 13.92% 31.82% -
Total Cost 74,824 120,996 82,560 60,564 58,516 -252,568 71,700 0.71%
-
Net Worth 1,515,816 1,287,200 1,261,832 1,192,919 1,105,764 1,082,325 984,241 7.45%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 1,515,816 1,287,200 1,261,832 1,192,919 1,105,764 1,082,325 984,241 7.45%
NOSH 343,722 343,253 343,823 343,780 343,405 343,595 342,941 0.03%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 62.75% 25.35% 56.57% 63.52% 56.71% 411.31% 22.64% -
ROE 8.24% 3.11% 8.52% 8.84% 6.93% 30.83% 2.13% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 58.44 47.22 55.29 48.30 39.36 23.61 27.03 13.70%
EPS 36.32 11.68 31.28 30.68 22.32 97.12 6.12 34.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.41 3.75 3.67 3.47 3.22 3.15 2.87 7.41%
Adjusted Per Share Value based on latest NOSH - 343,780
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 58.45 47.17 55.33 48.32 39.34 23.61 26.97 13.75%
EPS 36.33 11.67 31.30 30.69 22.31 97.11 6.11 34.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4114 3.746 3.6722 3.4717 3.218 3.1498 2.8644 7.45%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 3.06 2.48 2.23 2.28 1.53 1.63 1.82 -
P/RPS 5.24 5.25 4.03 4.72 3.89 6.90 6.73 -4.08%
P/EPS 8.43 21.23 7.13 7.43 6.85 1.68 29.74 -18.94%
EY 11.87 4.71 14.03 13.46 14.59 59.58 3.36 23.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.61 0.66 0.48 0.52 0.63 1.52%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 27/03/07 27/03/06 29/03/05 26/03/04 28/03/03 28/03/02 03/05/01 -
Price 3.90 2.47 2.17 2.51 1.45 1.66 1.61 -
P/RPS 6.67 5.23 3.92 5.20 3.68 7.03 5.96 1.89%
P/EPS 10.74 21.15 6.94 8.18 6.50 1.71 26.31 -13.86%
EY 9.31 4.73 14.41 12.22 15.39 58.51 3.80 16.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.66 0.59 0.72 0.45 0.53 0.56 7.82%

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