[SPB] YoY Cumulative Quarter Result on 31-Jul-2004 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- 40.03%
YoY- 7.93%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 145,214 119,953 133,545 130,358 154,079 82,108 79,840 10.47%
PBT 57,422 75,663 53,750 74,305 65,334 112,150 32,061 10.19%
Tax -13,667 -13,048 -9,775 -11,481 -7,128 -18,411 -8,660 7.89%
NP 43,755 62,615 43,975 62,824 58,206 93,739 23,401 10.98%
-
NP to SH 41,905 61,253 43,975 62,824 58,206 93,739 23,401 10.19%
-
Tax Rate 23.80% 17.24% 18.19% 15.45% 10.91% 16.42% 27.01% -
Total Cost 101,459 57,338 89,570 67,534 95,873 -11,631 56,439 10.26%
-
Net Worth 1,528,502 1,315,754 1,247,103 1,195,992 1,123,575 1,099,577 1,003,390 7.26%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 34,348 34,353 37,791 34,367 30,924 - - -
Div Payout % 81.97% 56.09% 85.94% 54.70% 53.13% - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 1,528,502 1,315,754 1,247,103 1,195,992 1,123,575 1,099,577 1,003,390 7.26%
NOSH 343,483 343,538 343,554 343,676 343,600 343,618 343,627 -0.00%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 30.13% 52.20% 32.93% 48.19% 37.78% 114.17% 29.31% -
ROE 2.74% 4.66% 3.53% 5.25% 5.18% 8.53% 2.33% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 42.28 34.92 38.87 37.93 44.84 23.90 23.23 10.49%
EPS 12.20 17.83 12.80 18.28 16.94 27.28 6.81 10.20%
DPS 10.00 10.00 11.00 10.00 9.00 0.00 0.00 -
NAPS 4.45 3.83 3.63 3.48 3.27 3.20 2.92 7.27%
Adjusted Per Share Value based on latest NOSH - 343,403
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 42.26 34.91 38.86 37.94 44.84 23.90 23.24 10.47%
EPS 12.20 17.83 12.80 18.28 16.94 27.28 6.81 10.20%
DPS 10.00 10.00 11.00 10.00 9.00 0.00 0.00 -
NAPS 4.4483 3.8291 3.6293 3.4806 3.2698 3.20 2.9201 7.26%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 4.40 2.45 2.08 2.26 2.49 1.81 1.62 -
P/RPS 10.41 7.02 5.35 5.96 5.55 7.57 6.97 6.91%
P/EPS 36.07 13.74 16.25 12.36 14.70 6.63 23.79 7.17%
EY 2.77 7.28 6.15 8.09 6.80 15.07 4.20 -6.69%
DY 2.27 4.08 5.29 4.42 3.61 0.00 0.00 -
P/NAPS 0.99 0.64 0.57 0.65 0.76 0.57 0.55 10.28%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 26/09/06 19/09/05 28/09/04 30/09/03 26/09/02 04/10/01 -
Price 3.80 2.44 2.37 2.12 2.26 1.67 1.40 -
P/RPS 8.99 6.99 6.10 5.59 5.04 6.99 6.03 6.87%
P/EPS 31.15 13.68 18.52 11.60 13.34 6.12 20.56 7.16%
EY 3.21 7.31 5.40 8.62 7.50 16.34 4.86 -6.67%
DY 2.63 4.10 4.64 4.72 3.98 0.00 0.00 -
P/NAPS 0.85 0.64 0.65 0.61 0.69 0.52 0.48 9.98%

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