[SPB] YoY Annualized Quarter Result on 31-Jul-2003 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- -0.11%
YoY- -37.91%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 159,937 178,060 173,810 205,438 109,477 106,453 111,937 6.12%
PBT 100,884 71,666 99,073 87,112 149,533 42,748 105,662 -0.76%
Tax -17,397 -13,033 -15,308 -9,504 -24,548 -11,546 -13,845 3.87%
NP 83,486 58,633 83,765 77,608 124,985 31,201 91,817 -1.57%
-
NP to SH 81,670 58,633 83,765 77,608 124,985 31,201 91,817 -1.93%
-
Tax Rate 17.24% 18.19% 15.45% 10.91% 16.42% 27.01% 13.10% -
Total Cost 76,450 119,426 90,045 127,830 -15,508 75,252 20,120 24.90%
-
Net Worth 1,315,754 1,247,103 1,195,992 1,123,575 1,099,577 1,003,390 1,006,829 4.55%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 45,805 50,388 45,823 41,232 - - - -
Div Payout % 56.09% 85.94% 54.70% 53.13% - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 1,315,754 1,247,103 1,195,992 1,123,575 1,099,577 1,003,390 1,006,829 4.55%
NOSH 343,538 343,554 343,676 343,600 343,618 343,627 343,627 -0.00%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 52.20% 32.93% 48.19% 37.78% 114.17% 29.31% 82.03% -
ROE 6.21% 4.70% 7.00% 6.91% 11.37% 3.11% 9.12% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 46.56 51.83 50.57 59.79 31.86 30.98 32.58 6.12%
EPS 23.77 17.07 24.37 22.59 36.37 9.08 26.72 -1.93%
DPS 13.33 14.67 13.33 12.00 0.00 0.00 0.00 -
NAPS 3.83 3.63 3.48 3.27 3.20 2.92 2.93 4.56%
Adjusted Per Share Value based on latest NOSH - 343,872
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 46.55 51.82 50.58 59.79 31.86 30.98 32.58 6.12%
EPS 23.77 17.06 24.38 22.59 36.37 9.08 26.72 -1.93%
DPS 13.33 14.66 13.34 12.00 0.00 0.00 0.00 -
NAPS 3.8291 3.6293 3.4806 3.2698 3.20 2.9201 2.9301 4.55%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 2.45 2.08 2.26 2.49 1.81 1.62 2.01 -
P/RPS 5.26 4.01 4.47 4.16 5.68 5.23 6.17 -2.62%
P/EPS 10.31 12.19 9.27 11.02 4.98 17.84 7.52 5.39%
EY 9.70 8.21 10.78 9.07 20.10 5.60 13.29 -5.11%
DY 5.44 7.05 5.90 4.82 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.65 0.76 0.57 0.55 0.69 -1.24%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 26/09/06 19/09/05 28/09/04 30/09/03 26/09/02 04/10/01 29/09/00 -
Price 2.44 2.37 2.12 2.26 1.67 1.40 1.86 -
P/RPS 5.24 4.57 4.19 3.78 5.24 4.52 5.71 -1.42%
P/EPS 10.26 13.89 8.70 10.01 4.59 15.42 6.96 6.67%
EY 9.74 7.20 11.50 9.99 21.78 6.49 14.37 -6.27%
DY 5.46 6.19 6.29 5.31 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.61 0.69 0.52 0.48 0.63 0.26%

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