[SPB] YoY Annualized Quarter Result on 31-Jan-2005 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jan-2005 [#1]
Profit Trend
QoQ- 19.37%
YoY- 1.97%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 163,948 200,860 162,092 190,108 166,036 135,164 81,132 12.43%
PBT 190,536 145,332 48,784 114,572 113,024 82,316 387,680 -11.16%
Tax -16,260 -19,296 -7,688 -7,024 -7,552 -5,668 -53,980 -18.11%
NP 174,276 126,036 41,096 107,548 105,472 76,648 333,700 -10.25%
-
NP to SH 172,644 124,840 40,092 107,548 105,472 76,648 333,700 -10.39%
-
Tax Rate 8.53% 13.28% 15.76% 6.13% 6.68% 6.89% 13.92% -
Total Cost -10,328 74,824 120,996 82,560 60,564 58,516 -252,568 -41.29%
-
Net Worth 1,673,519 1,515,816 1,287,200 1,261,832 1,192,919 1,105,764 1,082,325 7.53%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 137,455 - - - - - - -
Div Payout % 79.62% - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 1,673,519 1,515,816 1,287,200 1,261,832 1,192,919 1,105,764 1,082,325 7.53%
NOSH 343,638 343,722 343,253 343,823 343,780 343,405 343,595 0.00%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 106.30% 62.75% 25.35% 56.57% 63.52% 56.71% 411.31% -
ROE 10.32% 8.24% 3.11% 8.52% 8.84% 6.93% 30.83% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 47.71 58.44 47.22 55.29 48.30 39.36 23.61 12.43%
EPS 50.24 36.32 11.68 31.28 30.68 22.32 97.12 -10.39%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.87 4.41 3.75 3.67 3.47 3.22 3.15 7.52%
Adjusted Per Share Value based on latest NOSH - 343,823
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 47.71 58.45 47.17 55.33 48.32 39.34 23.61 12.43%
EPS 50.24 36.33 11.67 31.30 30.69 22.31 97.11 -10.39%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8703 4.4114 3.746 3.6722 3.4717 3.218 3.1498 7.53%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 3.32 3.06 2.48 2.23 2.28 1.53 1.63 -
P/RPS 6.96 5.24 5.25 4.03 4.72 3.89 6.90 0.14%
P/EPS 6.61 8.43 21.23 7.13 7.43 6.85 1.68 25.63%
EY 15.13 11.87 4.71 14.03 13.46 14.59 59.58 -20.41%
DY 12.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.69 0.66 0.61 0.66 0.48 0.52 4.57%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 25/03/08 27/03/07 27/03/06 29/03/05 26/03/04 28/03/03 28/03/02 -
Price 2.94 3.90 2.47 2.17 2.51 1.45 1.66 -
P/RPS 6.16 6.67 5.23 3.92 5.20 3.68 7.03 -2.17%
P/EPS 5.85 10.74 21.15 6.94 8.18 6.50 1.71 22.73%
EY 17.09 9.31 4.73 14.41 12.22 15.39 58.51 -18.53%
DY 13.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.88 0.66 0.59 0.72 0.45 0.53 2.08%

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