[SPB] YoY Annualized Quarter Result on 31-Oct-2003 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
29-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- 14.75%
YoY- 0.71%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 181,119 185,118 178,520 162,698 138,328 207,628 109,910 8.67%
PBT 134,498 78,585 102,511 100,289 104,876 56,945 84,915 7.96%
Tax -44,878 -14,183 -12,417 -11,230 -16,448 -15,254 -16,222 18.47%
NP 89,620 64,402 90,094 89,059 88,428 41,691 68,693 4.52%
-
NP to SH 87,613 64,402 90,094 89,059 88,428 41,691 68,693 4.13%
-
Tax Rate 33.37% 18.05% 12.11% 11.20% 15.68% 26.79% 19.10% -
Total Cost 91,499 120,716 88,426 73,639 49,900 165,937 41,217 14.20%
-
Net Worth 1,329,971 1,264,671 1,230,116 1,157,904 1,086,018 1,000,171 982,801 5.16%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 34,366 37,802 34,360 30,923 - - - -
Div Payout % 39.22% 58.70% 38.14% 34.72% - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 1,329,971 1,264,671 1,230,116 1,157,904 1,086,018 1,000,171 982,801 5.16%
NOSH 343,661 343,660 343,607 343,591 343,676 343,701 343,636 0.00%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 49.48% 34.79% 50.47% 54.74% 63.93% 20.08% 62.50% -
ROE 6.59% 5.09% 7.32% 7.69% 8.14% 4.17% 6.99% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 52.70 53.87 51.95 47.35 40.25 60.41 31.98 8.67%
EPS 25.50 18.74 26.22 25.92 25.73 12.13 19.99 4.13%
DPS 10.00 11.00 10.00 9.00 0.00 0.00 0.00 -
NAPS 3.87 3.68 3.58 3.37 3.16 2.91 2.86 5.16%
Adjusted Per Share Value based on latest NOSH - 343,574
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 52.71 53.87 51.95 47.35 40.26 60.42 31.99 8.67%
EPS 25.50 18.74 26.22 25.92 25.73 12.13 19.99 4.13%
DPS 10.00 11.00 10.00 9.00 0.00 0.00 0.00 -
NAPS 3.8705 3.6805 3.5799 3.3698 3.1605 2.9107 2.8602 5.16%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 2.53 2.44 2.15 2.42 1.76 1.39 1.87 -
P/RPS 4.80 4.53 4.14 5.11 4.37 2.30 5.85 -3.24%
P/EPS 9.92 13.02 8.20 9.34 6.84 11.46 9.35 0.99%
EY 10.08 7.68 12.20 10.71 14.62 8.73 10.69 -0.97%
DY 3.95 4.51 4.65 3.72 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.60 0.72 0.56 0.48 0.65 0.00%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 27/12/06 30/12/05 30/12/04 29/12/03 30/12/02 31/12/01 02/01/01 -
Price 2.70 2.47 2.18 2.09 1.69 1.65 1.65 -
P/RPS 5.12 4.59 4.20 4.41 4.20 2.73 5.16 -0.12%
P/EPS 10.59 13.18 8.31 8.06 6.57 13.60 8.25 4.24%
EY 9.44 7.59 12.03 12.40 15.22 7.35 12.12 -4.07%
DY 3.70 4.45 4.59 4.31 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.61 0.62 0.53 0.57 0.58 3.18%

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