[SPB] YoY Cumulative Quarter Result on 30-Apr-2005 [#2]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

24-Jun-2005

Admission Sponsor

Sponsor

Financial Year

31-Oct-2005

Quarter

30-Apr-2005 [#2]

Profit Trend

QoQ- 42.25%

YoY- -14.75%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Cumulative Result
Revenue	95,029	90,221	78,048	100,097	88,356	73,794	48,695	11.77%
YoY %	5.33%	15.60%	-22.03%	13.29%	19.73%	51.54%	-	-
Horiz. %	195.15%	185.28%	160.28%	205.56%	181.45%	151.54%	100.00%	-
PBT	86,264	46,303	28,253	43,565	51,963	43,455	108,327	-3.72%
YoY %	86.30%	63.89%	-35.15%	-16.16%	19.58%	-59.89%	-	-
Horiz. %	79.63%	42.74%	26.08%	40.22%	47.97%	40.11%	100.00%	-
Tax	-9,879	-10,033	-6,494	-5,317	-7,099	-4,609	-15,867	-7.58%
YoY %	1.53%	-54.50%	-22.14%	25.10%	-54.02%	70.95%	-	-
Horiz. %	62.26%	63.23%	40.93%	33.51%	44.74%	29.05%	100.00%	-
NP	76,385	36,270	21,759	38,248	44,864	38,846	92,460	-3.13%
YoY %	110.60%	66.69%	-43.11%	-14.75%	15.49%	-57.99%	-	-
Horiz. %	82.61%	39.23%	23.53%	41.37%	48.52%	42.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,851	35,058	20,481	38,248	44,864	38,846	92,460	-3.67%
YoY %	110.65%	71.17%	-46.45%	-14.75%	15.49%	-57.99%	-	-
Horiz. %	79.87%	37.92%	22.15%	41.37%	48.52%	42.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.45%	21.67%	22.99%	12.20%	13.66%	10.61%	14.65%	-
YoY %	-47.16%	-5.74%	88.44%	-10.69%	28.75%	-27.58%	-	-
Horiz. %	78.16%	147.92%	156.93%	83.28%	93.24%	72.42%	100.00%	-
Total Cost	18,644	53,951	56,289	61,849	43,492	34,948	-43,765	-
YoY %	-65.44%	-4.15%	-8.99%	42.21%	24.45%	179.85%	-	-
Horiz. %	-42.60%	-123.27%	-128.62%	-141.32%	-99.38%	-79.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,687,335	1,491,683	1,274,907	1,244,004	1,181,716	1,102,525	1,096,051	7.44%
YoY %	13.12%	17.00%	2.48%	5.27%	7.18%	0.59%	-	-
Horiz. %	153.95%	136.10%	116.32%	113.50%	107.82%	100.59%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Dividend
Div	34,365	34,370	34,364	37,801	34,352	30,911	-	-
YoY %	-0.01%	0.02%	-9.09%	10.04%	11.13%	0.00%	-	-
Horiz. %	111.17%	111.19%	111.17%	122.29%	111.13%	100.00%	-	-
Div Payout %	46.53%	98.04%	167.79%	98.83%	76.57%	79.58%	-	-
YoY %	-52.54%	-41.57%	69.78%	29.07%	-3.78%	0.00%	-	-
Horiz. %	58.47%	123.20%	210.84%	124.19%	96.22%	100.00%	-	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Equity
Net Worth	1,687,335	1,491,683	1,274,907	1,244,004	1,181,716	1,102,525	1,096,051	7.44%
YoY %	13.12%	17.00%	2.48%	5.27%	7.18%	0.59%	-	-
Horiz. %	153.95%	136.10%	116.32%	113.50%	107.82%	100.59%	100.00%	-
NOSH	343,652	343,705	343,640	343,647	343,522	343,465	343,589	0.00%
YoY %	-0.02%	0.02%	-0.00%	0.04%	0.02%	-0.04%	-	-
Horiz. %	100.02%	100.03%	100.01%	100.02%	99.98%	99.96%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Ratio Analysis
NP Margin	80.38%	40.20%	27.88%	38.21%	50.78%	52.64%	189.88%	-
YoY %	99.95%	44.19%	-27.03%	-24.75%	-3.53%	-72.28%	-	-
Horiz. %	42.33%	21.17%	14.68%	20.12%	26.74%	27.72%	100.00%	-
ROE	4.38%	2.35%	1.61%	3.07%	3.80%	3.52%	8.44%	-
YoY %	86.38%	45.96%	-47.56%	-19.21%	7.95%	-58.29%	-	-
Horiz. %	51.90%	27.84%	19.08%	36.37%	45.02%	41.71%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Per Share
RPS	27.65	26.25	22.71	29.13	25.72	21.49	14.17	11.77%
YoY %	5.33%	15.59%	-22.04%	13.26%	19.68%	51.66%	-	-
Horiz. %	195.13%	185.25%	160.27%	205.58%	181.51%	151.66%	100.00%	-
EPS	21.49	10.20	5.96	11.13	13.06	11.31	26.91	-3.67%
YoY %	110.69%	71.14%	-46.45%	-14.78%	15.47%	-57.97%	-	-
Horiz. %	79.86%	37.90%	22.15%	41.36%	48.53%	42.03%	100.00%	-
DPS	10.00	10.00	10.00	11.00	10.00	9.00	0.00	-
YoY %	0.00%	0.00%	-9.09%	10.00%	11.11%	0.00%	-	-
Horiz. %	111.11%	111.11%	111.11%	122.22%	111.11%	100.00%	-	-
NAPS	4.91	4.34	3.71	3.62	3.44	3.21	3.19	7.44%
YoY %	13.13%	16.98%	2.49%	5.23%	7.17%	0.63%	-	-
Horiz. %	153.92%	136.05%	116.30%	113.48%	107.84%	100.63%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Adjusted Per Share Value based on latest NOSH - 343,232
RPS	27.66	26.26	22.71	29.13	25.71	21.48	14.17	11.78%
YoY %	5.33%	15.63%	-22.04%	13.30%	19.69%	51.59%	-	-
Horiz. %	195.20%	185.32%	160.27%	205.58%	181.44%	151.59%	100.00%	-
EPS	21.49	10.20	5.96	11.13	13.06	11.31	26.91	-3.67%
YoY %	110.69%	71.14%	-46.45%	-14.78%	15.47%	-57.97%	-	-
Horiz. %	79.86%	37.90%	22.15%	41.36%	48.53%	42.03%	100.00%	-
DPS	10.00	10.00	10.00	11.00	10.00	9.00	0.00	-
YoY %	0.00%	0.00%	-9.09%	10.00%	11.11%	0.00%	-	-
Horiz. %	111.11%	111.11%	111.11%	122.22%	111.11%	100.00%	-	-
NAPS	4.9105	4.3411	3.7103	3.6203	3.4391	3.2086	3.1897	7.44%
YoY %	13.12%	17.00%	2.49%	5.27%	7.18%	0.59%	-	-
Horiz. %	153.95%	136.10%	116.32%	113.50%	107.82%	100.59%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	30/04/02	-
Price	3.14	5.00	2.46	2.18	2.44	1.68	2.09	-
P/RPS	11.36	19.05	10.83	7.48	9.49	7.82	14.75	-4.25%
YoY %	-40.37%	75.90%	44.79%	-21.18%	21.36%	-46.98%	-	-
Horiz. %	77.02%	129.15%	73.42%	50.71%	64.34%	53.02%	100.00%	-
P/EPS	14.61	49.02	41.28	19.59	18.68	14.85	7.77	11.08%
YoY %	-70.20%	18.75%	110.72%	4.87%	25.79%	91.12%	-	-
Horiz. %	188.03%	630.89%	531.27%	252.12%	240.41%	191.12%	100.00%	-
EY	6.84	2.04	2.42	5.11	5.35	6.73	12.88	-10.00%
YoY %	235.29%	-15.70%	-52.64%	-4.49%	-20.51%	-47.75%	-	-
Horiz. %	53.11%	15.84%	18.79%	39.67%	41.54%	52.25%	100.00%	-
DY	3.18	2.00	4.07	5.05	4.10	5.36	0.00	-
YoY %	59.00%	-50.86%	-19.41%	23.17%	-23.51%	0.00%	-	-
Horiz. %	59.33%	37.31%	75.93%	94.22%	76.49%	100.00%	-	-
P/NAPS	0.64	1.15	0.66	0.60	0.71	0.52	0.66	-0.51%
YoY %	-44.35%	74.24%	10.00%	-15.49%	36.54%	-21.21%	-	-
Horiz. %	96.97%	174.24%	100.00%	90.91%	107.58%	78.79%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Price Multiplier on Announcement Date
Date	27/06/08	29/06/07	29/06/06	24/06/05	24/06/04	30/06/03	28/06/02	-
Price	3.08	4.72	2.30	1.98	2.26	1.69	1.82	-
P/RPS	11.14	17.98	10.13	6.80	8.79	7.87	12.84	-2.33%
YoY %	-38.04%	77.49%	48.97%	-22.64%	11.69%	-38.71%	-	-
Horiz. %	86.76%	140.03%	78.89%	52.96%	68.46%	61.29%	100.00%	-
P/EPS	14.33	46.27	38.59	17.79	17.30	14.94	6.76	13.32%
YoY %	-69.03%	19.90%	116.92%	2.83%	15.80%	121.01%	-	-
Horiz. %	211.98%	684.47%	570.86%	263.17%	255.92%	221.01%	100.00%	-
EY	6.98	2.16	2.59	5.62	5.78	6.69	14.79	-11.75%
YoY %	223.15%	-16.60%	-53.91%	-2.77%	-13.60%	-54.77%	-	-
Horiz. %	47.19%	14.60%	17.51%	38.00%	39.08%	45.23%	100.00%	-
DY	3.25	2.12	4.35	5.56	4.42	5.33	0.00	-
YoY %	53.30%	-51.26%	-21.76%	25.79%	-17.07%	0.00%	-	-
Horiz. %	60.98%	39.77%	81.61%	104.32%	82.93%	100.00%	-	-
P/NAPS	0.63	1.09	0.62	0.55	0.66	0.53	0.57	1.68%
YoY %	-42.20%	75.81%	12.73%	-16.67%	24.53%	-7.02%	-	-
Horiz. %	110.53%	191.23%	108.77%	96.49%	115.79%	92.98%	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