[SPB] YoY Annualized Quarter Result on 31-Oct-2009 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
28-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- 797.6%
YoY- -72.19%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 224,422 253,525 203,060 321,702 210,635 198,640 181,119 3.63%
PBT 122,139 139,574 71,686 61,558 132,918 106,221 134,498 -1.59%
Tax -46,473 -22,346 -20,952 -21,015 -8,598 -21,686 -44,878 0.58%
NP 75,666 117,228 50,734 40,543 124,320 84,535 89,620 -2.77%
-
NP to SH 69,045 110,828 41,456 32,973 118,552 81,013 87,613 -3.88%
-
Tax Rate 38.05% 16.01% 29.23% 34.14% 6.47% 20.42% 33.37% -
Total Cost 148,756 136,297 152,326 281,159 86,315 114,105 91,499 8.42%
-
Net Worth 1,886,794 1,848,851 1,759,834 1,745,790 1,731,662 1,649,213 1,329,971 5.99%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - 34,371 34,365 34,358 34,358 34,366 -
Div Payout % - - 82.91% 104.22% 28.98% 42.41% 39.22% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 1,886,794 1,848,851 1,759,834 1,745,790 1,731,662 1,649,213 1,329,971 5.99%
NOSH 343,617 343,652 343,717 343,659 343,583 343,586 343,661 -0.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 33.72% 46.24% 24.98% 12.60% 59.02% 42.56% 49.48% -
ROE 3.66% 5.99% 2.36% 1.89% 6.85% 4.91% 6.59% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 65.30 73.77 59.08 93.61 61.31 57.81 52.70 3.63%
EPS 20.09 32.25 12.06 9.60 34.50 23.58 25.50 -3.89%
DPS 0.00 0.00 10.00 10.00 10.00 10.00 10.00 -
NAPS 5.49 5.38 5.12 5.08 5.04 4.80 3.87 5.99%
Adjusted Per Share Value based on latest NOSH - 343,710
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 65.30 73.78 59.09 93.62 61.30 57.81 52.71 3.63%
EPS 20.09 32.25 12.06 9.60 34.50 23.58 25.50 -3.89%
DPS 0.00 0.00 10.00 10.00 10.00 10.00 10.00 -
NAPS 5.49 5.3806 5.1215 5.0806 5.0395 4.7996 3.8705 5.99%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 3.50 3.35 3.66 3.21 2.49 3.40 2.53 -
P/RPS 5.36 4.54 6.20 3.43 4.06 5.88 4.80 1.85%
P/EPS 17.42 10.39 30.35 33.46 7.22 14.42 9.92 9.82%
EY 5.74 9.63 3.30 2.99 13.86 6.93 10.08 -8.95%
DY 2.86 0.00 2.73 3.12 4.02 2.94 3.95 -5.23%
P/NAPS 0.64 0.62 0.71 0.63 0.49 0.71 0.65 -0.25%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 28/12/12 22/12/11 23/12/10 28/12/09 22/12/08 28/12/07 27/12/06 -
Price 3.35 3.34 3.40 3.16 2.50 3.50 2.70 -
P/RPS 5.13 4.53 5.76 3.38 4.08 6.05 5.12 0.03%
P/EPS 16.67 10.36 28.19 32.93 7.25 14.84 10.59 7.84%
EY 6.00 9.66 3.55 3.04 13.80 6.74 9.44 -7.26%
DY 2.99 0.00 2.94 3.16 4.00 2.86 3.70 -3.48%
P/NAPS 0.61 0.62 0.66 0.62 0.50 0.73 0.70 -2.26%

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