[SPB] YoY Annualized Quarter Result on 31-Jul-2009 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
25-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- 93.59%
YoY- -104.14%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 224,705 252,110 201,057 222,110 195,618 193,618 159,937 5.82%
PBT 87,170 110,685 15,925 22,054 132,422 76,562 100,884 -2.40%
Tax -14,914 -15,338 -22,774 -20,590 -13,786 -18,222 -17,397 -2.53%
NP 72,256 95,346 -6,849 1,464 118,636 58,340 83,486 -2.37%
-
NP to SH 66,346 89,156 -15,084 -4,726 114,206 55,873 81,670 -3.40%
-
Tax Rate 17.11% 13.86% 143.01% 93.36% 10.41% 23.80% 17.24% -
Total Cost 152,449 156,764 207,906 220,646 76,982 135,278 76,450 12.17%
-
Net Worth 1,872,712 1,800,529 1,708,984 1,707,106 1,707,602 1,528,501 1,315,754 6.05%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - 50,478 45,810 45,797 45,805 -
Div Payout % - - - 0.00% 40.11% 81.97% 56.09% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 1,872,712 1,800,529 1,708,984 1,707,106 1,707,602 1,528,501 1,315,754 6.05%
NOSH 343,617 343,612 343,860 344,174 343,582 343,483 343,538 0.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 32.16% 37.82% -3.41% 0.66% 60.65% 30.13% 52.20% -
ROE 3.54% 4.95% -0.88% -0.28% 6.69% 3.66% 6.21% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 65.39 73.37 58.47 64.53 56.94 56.37 46.56 5.81%
EPS 19.31 25.95 -4.39 -1.37 33.24 16.27 23.77 -3.40%
DPS 0.00 0.00 0.00 14.67 13.33 13.33 13.33 -
NAPS 5.45 5.24 4.97 4.96 4.97 4.45 3.83 6.04%
Adjusted Per Share Value based on latest NOSH - 343,694
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 65.39 73.37 58.51 64.64 56.93 56.35 46.55 5.82%
EPS 19.31 25.95 -4.39 -1.38 33.24 16.26 23.77 -3.40%
DPS 0.00 0.00 0.00 14.69 13.33 13.33 13.33 -
NAPS 5.45 5.2399 4.9735 4.9681 4.9695 4.4483 3.8291 6.05%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 3.37 3.56 3.42 3.08 3.06 4.40 2.45 -
P/RPS 5.15 4.85 5.85 4.77 5.37 7.81 5.26 -0.35%
P/EPS 17.45 13.72 -77.96 -224.27 9.21 27.05 10.31 9.15%
EY 5.73 7.29 -1.28 -0.45 10.86 3.70 9.70 -8.39%
DY 0.00 0.00 0.00 4.76 4.36 3.03 5.44 -
P/NAPS 0.62 0.68 0.69 0.62 0.62 0.99 0.64 -0.52%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 29/09/11 23/09/10 25/09/09 25/09/08 28/09/07 26/09/06 -
Price 3.42 3.07 3.38 3.31 2.74 3.80 2.44 -
P/RPS 5.23 4.18 5.78 5.13 4.81 6.74 5.24 -0.03%
P/EPS 17.71 11.83 -77.05 -241.02 8.24 23.36 10.26 9.51%
EY 5.65 8.45 -1.30 -0.41 12.13 4.28 9.74 -8.66%
DY 0.00 0.00 0.00 4.43 4.87 3.51 5.46 -
P/NAPS 0.63 0.59 0.68 0.67 0.55 0.85 0.64 -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