[SPB] YoY Annualized Quarter Result on 31-Jan-2010 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- -17.8%
YoY- 286.32%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 244,292 208,592 187,236 223,628 166,920 163,948 200,860 3.31%
PBT 94,644 20,204 38,524 49,076 22,288 190,536 145,332 -6.89%
Tax -13,528 -14,692 -12,936 -17,232 -12,868 -16,260 -19,296 -5.74%
NP 81,116 5,512 25,588 31,844 9,420 174,276 126,036 -7.07%
-
NP to SH 77,448 2,208 20,248 27,104 7,016 172,644 124,840 -7.64%
-
Tax Rate 14.29% 72.72% 33.58% 35.11% 57.74% 8.53% 13.28% -
Total Cost 163,176 203,080 161,648 191,784 157,500 -10,328 74,824 13.86%
-
Net Worth 1,907,074 1,848,659 1,766,534 1,754,192 1,736,804 1,673,519 1,515,816 3.89%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - 137,455 - -
Div Payout % - - - - - 79.62% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 1,907,074 1,848,659 1,766,534 1,754,192 1,736,804 1,673,519 1,515,816 3.89%
NOSH 343,617 343,617 344,353 343,959 343,921 343,638 343,722 -0.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 33.20% 2.64% 13.67% 14.24% 5.64% 106.30% 62.75% -
ROE 4.06% 0.12% 1.15% 1.55% 0.40% 10.32% 8.24% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 71.09 60.70 54.37 65.02 48.53 47.71 58.44 3.31%
EPS 22.52 0.64 5.88 7.88 2.04 50.24 36.32 -7.65%
DPS 0.00 0.00 0.00 0.00 0.00 40.00 0.00 -
NAPS 5.55 5.38 5.13 5.10 5.05 4.87 4.41 3.90%
Adjusted Per Share Value based on latest NOSH - 343,959
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 71.09 60.70 54.49 65.08 48.58 47.71 58.45 3.31%
EPS 22.52 0.64 5.89 7.89 2.04 50.24 36.33 -7.65%
DPS 0.00 0.00 0.00 0.00 0.00 40.00 0.00 -
NAPS 5.55 5.38 5.141 5.1051 5.0545 4.8703 4.4114 3.89%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.45 3.36 3.88 3.42 2.96 3.32 3.06 -
P/RPS 4.85 5.53 7.14 5.26 6.10 6.96 5.24 -1.27%
P/EPS 15.31 522.90 65.99 43.40 145.10 6.61 8.43 10.44%
EY 6.53 0.19 1.52 2.30 0.69 15.13 11.87 -9.47%
DY 0.00 0.00 0.00 0.00 0.00 12.05 0.00 -
P/NAPS 0.62 0.62 0.76 0.67 0.59 0.68 0.69 -1.76%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 25/03/13 29/03/12 25/03/11 24/03/10 23/03/09 25/03/08 27/03/07 -
Price 3.60 3.73 4.00 3.44 2.96 2.94 3.90 -
P/RPS 5.06 6.14 7.36 5.29 6.10 6.16 6.67 -4.49%
P/EPS 15.97 580.48 68.03 43.65 145.10 5.85 10.74 6.82%
EY 6.26 0.17 1.47 2.29 0.69 17.09 9.31 -6.39%
DY 0.00 0.00 0.00 0.00 0.00 13.61 0.00 -
P/NAPS 0.65 0.69 0.78 0.67 0.59 0.60 0.88 -4.91%

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