[SPB] YoY Annualized Quarter Result on 31-Jul-2007 [#3]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

28-Sep-2007

Admission Sponsor

Sponsor

Financial Year

31-Oct-2007

Quarter

31-Jul-2007 [#3]

Profit Trend

QoQ- -20.31%

YoY- -31.59%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Annualized Quarter Result
Revenue	201,057	222,110	195,618	193,618	159,937	178,060	173,810	2.45%
YoY %	-9.48%	13.54%	1.03%	21.06%	-10.18%	2.45%	-	-
Horiz. %	115.68%	127.79%	112.55%	111.40%	92.02%	102.45%	100.00%	-
PBT	15,925	22,054	132,422	76,562	100,884	71,666	99,073	-26.25%
YoY %	-27.79%	-83.35%	72.96%	-24.11%	40.77%	-27.66%	-	-
Horiz. %	16.07%	22.26%	133.66%	77.28%	101.83%	72.34%	100.00%	-
Tax	-22,774	-20,590	-13,786	-18,222	-17,397	-13,033	-15,308	6.84%
YoY %	-10.61%	-49.35%	24.34%	-4.74%	-33.48%	14.86%	-	-
Horiz. %	148.77%	134.50%	90.06%	119.04%	113.65%	85.14%	100.00%	-
NP	-6,849	1,464	118,636	58,340	83,486	58,633	83,765	-
YoY %	-567.83%	-98.77%	103.35%	-30.12%	42.39%	-30.00%	-	-
Horiz. %	-8.18%	1.75%	141.63%	69.65%	99.67%	70.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,084	-4,726	114,206	55,873	81,670	58,633	83,765	-
YoY %	-219.17%	-104.14%	104.40%	-31.59%	39.29%	-30.00%	-	-
Horiz. %	-18.01%	-5.64%	136.34%	66.70%	97.50%	70.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	143.01%	93.36%	10.41%	23.80%	17.24%	18.19%	15.45%	-
YoY %	53.18%	796.83%	-56.26%	38.05%	-5.22%	17.73%	-	-
Horiz. %	925.63%	604.27%	67.38%	154.05%	111.59%	117.73%	100.00%	-
Total Cost	207,906	220,646	76,982	135,278	76,450	119,426	90,045	14.95%
YoY %	-5.77%	186.62%	-43.09%	76.95%	-35.99%	32.63%	-	-
Horiz. %	230.89%	245.04%	85.49%	150.23%	84.90%	132.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,708,984	1,707,106	1,707,602	1,528,501	1,315,754	1,247,103	1,195,992	6.12%
YoY %	0.11%	-0.03%	11.72%	16.17%	5.50%	4.27%	-	-
Horiz. %	142.89%	142.74%	142.78%	127.80%	110.01%	104.27%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Dividend
Div	-	50,478	45,810	45,797	45,805	50,388	45,823	-
YoY %	-	10.19%	0.03%	-0.02%	-9.10%	9.96%	-	-
Horiz. %	-	110.16%	99.97%	99.94%	99.96%	109.96%	100.00%	-
Div Payout %	-	0.00%	40.11%	81.97%	56.09%	85.94%	54.70%	-
YoY %	-	0.00%	-51.07%	46.14%	-34.73%	57.11%	-	-
Horiz. %	-	0.00%	73.33%	149.85%	102.54%	157.11%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Equity
Net Worth	1,708,984	1,707,106	1,707,602	1,528,501	1,315,754	1,247,103	1,195,992	6.12%
YoY %	0.11%	-0.03%	11.72%	16.17%	5.50%	4.27%	-	-
Horiz. %	142.89%	142.74%	142.78%	127.80%	110.01%	104.27%	100.00%	-
NOSH	343,860	344,174	343,582	343,483	343,538	343,554	343,676	0.00%
YoY %	-0.09%	0.17%	0.03%	-0.02%	-0.00%	-0.04%	-	-
Horiz. %	100.05%	100.14%	99.97%	99.94%	99.96%	99.96%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Ratio Analysis
NP Margin	-3.41%	0.66%	60.65%	30.13%	52.20%	32.93%	48.19%	-
YoY %	-616.67%	-98.91%	101.29%	-42.28%	58.52%	-31.67%	-	-
Horiz. %	-7.08%	1.37%	125.86%	62.52%	108.32%	68.33%	100.00%	-
ROE	-0.88%	-0.28%	6.69%	3.66%	6.21%	4.70%	7.00%	-
YoY %	-214.29%	-104.19%	82.79%	-41.06%	32.13%	-32.86%	-	-
Horiz. %	-12.57%	-4.00%	95.57%	52.29%	88.71%	67.14%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Per Share
RPS	58.47	64.53	56.94	56.37	46.56	51.83	50.57	2.44%
YoY %	-9.39%	13.33%	1.01%	21.07%	-10.17%	2.49%	-	-
Horiz. %	115.62%	127.61%	112.60%	111.47%	92.07%	102.49%	100.00%	-
EPS	-4.39	-1.37	33.24	16.27	23.77	17.07	24.37	-
YoY %	-220.44%	-104.12%	104.30%	-31.55%	39.25%	-29.95%	-	-
Horiz. %	-18.01%	-5.62%	136.40%	66.76%	97.54%	70.05%	100.00%	-
DPS	0.00	14.67	13.33	13.33	13.33	14.67	13.33	-
YoY %	0.00%	10.05%	0.00%	0.00%	-9.13%	10.05%	-	-
Horiz. %	0.00%	110.05%	100.00%	100.00%	100.00%	110.05%	100.00%	-
NAPS	4.97	4.96	4.97	4.45	3.83	3.63	3.48	6.11%
YoY %	0.20%	-0.20%	11.69%	16.19%	5.51%	4.31%	-	-
Horiz. %	142.82%	142.53%	142.82%	127.87%	110.06%	104.31%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 344,070
RPS	58.51	64.64	56.93	56.35	46.55	51.82	50.58	2.45%
YoY %	-9.48%	13.54%	1.03%	21.05%	-10.17%	2.45%	-	-
Horiz. %	115.68%	127.80%	112.55%	111.41%	92.03%	102.45%	100.00%	-
EPS	-4.39	-1.38	33.24	16.26	23.77	17.06	24.38	-
YoY %	-218.12%	-104.15%	104.43%	-31.59%	39.33%	-30.02%	-	-
Horiz. %	-18.01%	-5.66%	136.34%	66.69%	97.50%	69.98%	100.00%	-
DPS	0.00	14.69	13.33	13.33	13.33	14.66	13.34	-
YoY %	0.00%	10.20%	0.00%	0.00%	-9.07%	9.90%	-	-
Horiz. %	0.00%	110.12%	99.93%	99.93%	99.93%	109.90%	100.00%	-
NAPS	4.9735	4.9681	4.9695	4.4483	3.8291	3.6293	3.4806	6.12%
YoY %	0.11%	-0.03%	11.72%	16.17%	5.51%	4.27%	-	-
Horiz. %	142.89%	142.74%	142.78%	127.80%	110.01%	104.27%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	-
Price	3.42	3.08	3.06	4.40	2.45	2.08	2.26	-
P/RPS	5.85	4.77	5.37	7.81	5.26	4.01	4.47	4.58%
YoY %	22.64%	-11.17%	-31.24%	48.48%	31.17%	-10.29%	-	-
Horiz. %	130.87%	106.71%	120.13%	174.72%	117.67%	89.71%	100.00%	-
P/EPS	-77.96	-224.27	9.21	27.05	10.31	12.19	9.27	-
YoY %	65.24%	-2,535.07%	-65.95%	162.37%	-15.42%	31.50%	-	-
Horiz. %	-840.99%	-2,419.31%	99.35%	291.80%	111.22%	131.50%	100.00%	-
EY	-1.28	-0.45	10.86	3.70	9.70	8.21	10.78	-
YoY %	-184.44%	-104.14%	193.51%	-61.86%	18.15%	-23.84%	-	-
Horiz. %	-11.87%	-4.17%	100.74%	34.32%	89.98%	76.16%	100.00%	-
DY	0.00	4.76	4.36	3.03	5.44	7.05	5.90	-
YoY %	0.00%	9.17%	43.89%	-44.30%	-22.84%	19.49%	-	-
Horiz. %	0.00%	80.68%	73.90%	51.36%	92.20%	119.49%	100.00%	-
P/NAPS	0.69	0.62	0.62	0.99	0.64	0.57	0.65	0.99%
YoY %	11.29%	0.00%	-37.37%	54.69%	12.28%	-12.31%	-	-
Horiz. %	106.15%	95.38%	95.38%	152.31%	98.46%	87.69%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	23/09/10	25/09/09	25/09/08	28/09/07	26/09/06	19/09/05	28/09/04	-
Price	3.38	3.31	2.74	3.80	2.44	2.37	2.12	-
P/RPS	5.78	5.13	4.81	6.74	5.24	4.57	4.19	5.50%
YoY %	12.67%	6.65%	-28.64%	28.63%	14.66%	9.07%	-	-
Horiz. %	137.95%	122.43%	114.80%	160.86%	125.06%	109.07%	100.00%	-
P/EPS	-77.05	-241.02	8.24	23.36	10.26	13.89	8.70	-
YoY %	68.03%	-3,025.00%	-64.73%	127.68%	-26.13%	59.66%	-	-
Horiz. %	-885.63%	-2,770.34%	94.71%	268.51%	117.93%	159.66%	100.00%	-
EY	-1.30	-0.41	12.13	4.28	9.74	7.20	11.50	-
YoY %	-217.07%	-103.38%	183.41%	-56.06%	35.28%	-37.39%	-	-
Horiz. %	-11.30%	-3.57%	105.48%	37.22%	84.70%	62.61%	100.00%	-
DY	0.00	4.43	4.87	3.51	5.46	6.19	6.29	-
YoY %	0.00%	-9.03%	38.75%	-35.71%	-11.79%	-1.59%	-	-
Horiz. %	0.00%	70.43%	77.42%	55.80%	86.80%	98.41%	100.00%	-
P/NAPS	0.68	0.67	0.55	0.85	0.64	0.65	0.61	1.82%
YoY %	1.49%	21.82%	-35.29%	32.81%	-1.54%	6.56%	-	-
Horiz. %	111.48%	109.84%	90.16%	139.34%	104.92%	106.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos