[SPB] YoY Cumulative Quarter Result on 30-Apr-2004 [#2]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
24-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- 70.15%
YoY- 15.49%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 90,221 78,048 100,097 88,356 73,794 48,695 49,063 10.68%
PBT 46,303 28,253 43,565 51,963 43,455 108,327 18,105 16.93%
Tax -10,033 -6,494 -5,317 -7,099 -4,609 -15,867 -7,227 5.61%
NP 36,270 21,759 38,248 44,864 38,846 92,460 10,878 22.21%
-
NP to SH 35,058 20,481 38,248 44,864 38,846 92,460 10,878 21.52%
-
Tax Rate 21.67% 22.99% 12.20% 13.66% 10.61% 14.65% 39.92% -
Total Cost 53,951 56,289 61,849 43,492 34,948 -43,765 38,185 5.92%
-
Net Worth 1,491,683 1,274,907 1,244,004 1,181,716 1,102,525 1,096,051 988,285 7.09%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 34,370 34,364 37,801 34,352 30,911 - - -
Div Payout % 98.04% 167.79% 98.83% 76.57% 79.58% - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 1,491,683 1,274,907 1,244,004 1,181,716 1,102,525 1,096,051 988,285 7.09%
NOSH 343,705 343,640 343,647 343,522 343,465 343,589 343,154 0.02%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 40.20% 27.88% 38.21% 50.78% 52.64% 189.88% 22.17% -
ROE 2.35% 1.61% 3.07% 3.80% 3.52% 8.44% 1.10% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 26.25 22.71 29.13 25.72 21.49 14.17 14.30 10.64%
EPS 10.20 5.96 11.13 13.06 11.31 26.91 3.17 21.49%
DPS 10.00 10.00 11.00 10.00 9.00 0.00 0.00 -
NAPS 4.34 3.71 3.62 3.44 3.21 3.19 2.88 7.07%
Adjusted Per Share Value based on latest NOSH - 343,791
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 26.26 22.71 29.13 25.71 21.48 14.17 14.28 10.68%
EPS 10.20 5.96 11.13 13.06 11.31 26.91 3.17 21.49%
DPS 10.00 10.00 11.00 10.00 9.00 0.00 0.00 -
NAPS 4.3411 3.7103 3.6203 3.4391 3.2086 3.1897 2.8761 7.09%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 5.00 2.46 2.18 2.44 1.68 2.09 1.61 -
P/RPS 19.05 10.83 7.48 9.49 7.82 14.75 11.26 9.15%
P/EPS 49.02 41.28 19.59 18.68 14.85 7.77 50.79 -0.58%
EY 2.04 2.42 5.11 5.35 6.73 12.88 1.97 0.58%
DY 2.00 4.07 5.05 4.10 5.36 0.00 0.00 -
P/NAPS 1.15 0.66 0.60 0.71 0.52 0.66 0.56 12.73%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 29/06/06 24/06/05 24/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.72 2.30 1.98 2.26 1.69 1.82 1.52 -
P/RPS 17.98 10.13 6.80 8.79 7.87 12.84 10.63 9.15%
P/EPS 46.27 38.59 17.79 17.30 14.94 6.76 47.95 -0.59%
EY 2.16 2.59 5.62 5.78 6.69 14.79 2.09 0.55%
DY 2.12 4.35 5.56 4.42 5.33 0.00 0.00 -
P/NAPS 1.09 0.62 0.55 0.66 0.53 0.57 0.53 12.76%

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