[SPB] YoY Cumulative Quarter Result on 31-Jan-2004 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- -70.39%
YoY- 37.61%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 50,215 40,523 47,527 41,509 33,791 20,283 23,172 13.75%
PBT 36,333 12,196 28,643 28,256 20,579 96,920 7,696 29.50%
Tax -4,824 -1,922 -1,756 -1,888 -1,417 -13,495 -2,449 11.95%
NP 31,509 10,274 26,887 26,368 19,162 83,425 5,247 34.80%
-
NP to SH 31,210 10,023 26,887 26,368 19,162 83,425 5,247 34.58%
-
Tax Rate 13.28% 15.76% 6.13% 6.68% 6.89% 13.92% 31.82% -
Total Cost 18,706 30,249 20,640 15,141 14,629 -63,142 17,925 0.71%
-
Net Worth 1,515,816 1,287,200 1,261,832 1,192,919 1,105,764 1,082,325 984,241 7.45%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 1,515,816 1,287,200 1,261,832 1,192,919 1,105,764 1,082,325 984,241 7.45%
NOSH 343,722 343,253 343,823 343,780 343,405 343,595 342,941 0.03%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 62.75% 25.35% 56.57% 63.52% 56.71% 411.31% 22.64% -
ROE 2.06% 0.78% 2.13% 2.21% 1.73% 7.71% 0.53% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 14.61 11.81 13.82 12.07 9.84 5.90 6.76 13.69%
EPS 9.08 2.92 7.82 7.67 5.58 24.28 1.53 34.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.41 3.75 3.67 3.47 3.22 3.15 2.87 7.41%
Adjusted Per Share Value based on latest NOSH - 343,780
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 14.61 11.79 13.83 12.08 9.83 5.90 6.74 13.75%
EPS 9.08 2.92 7.82 7.67 5.58 24.28 1.53 34.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4114 3.746 3.6722 3.4717 3.218 3.1498 2.8644 7.45%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 3.06 2.48 2.23 2.28 1.53 1.63 1.82 -
P/RPS 20.95 21.01 16.13 18.88 15.55 27.61 26.94 -4.10%
P/EPS 33.70 84.93 28.52 29.73 27.42 6.71 118.95 -18.95%
EY 2.97 1.18 3.51 3.36 3.65 14.90 0.84 23.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.61 0.66 0.48 0.52 0.63 1.52%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 27/03/07 27/03/06 29/03/05 26/03/04 28/03/03 28/03/02 03/05/01 -
Price 3.90 2.47 2.17 2.51 1.45 1.66 1.61 -
P/RPS 26.70 20.92 15.70 20.79 14.74 28.12 23.83 1.91%
P/EPS 42.95 84.59 27.75 32.72 25.99 6.84 105.23 -13.86%
EY 2.33 1.18 3.60 3.06 3.85 14.63 0.95 16.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.66 0.59 0.72 0.45 0.53 0.56 7.82%

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