[SPB] YoY Cumulative Quarter Result on 31-Jul-2005 [#3]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

19-Sep-2005

Admission Sponsor

Sponsor

Financial Year

31-Oct-2005

Quarter

31-Jul-2005 [#3]

Profit Trend

QoQ- 14.97%

YoY- -30.0%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Cumulative Result
Revenue	146,714	145,214	119,953	133,545	130,358	154,079	82,108	10.14%
YoY %	1.03%	21.06%	-10.18%	2.44%	-15.40%	87.65%	-	-
Horiz. %	178.68%	176.86%	146.09%	162.65%	158.76%	187.65%	100.00%	-
PBT	99,317	57,422	75,663	53,750	74,305	65,334	112,150	-2.00%
YoY %	72.96%	-24.11%	40.77%	-27.66%	13.73%	-41.74%	-	-
Horiz. %	88.56%	51.20%	67.47%	47.93%	66.26%	58.26%	100.00%	-
Tax	-10,340	-13,667	-13,048	-9,775	-11,481	-7,128	-18,411	-9.15%
YoY %	24.34%	-4.74%	-33.48%	14.86%	-61.07%	61.28%	-	-
Horiz. %	56.16%	74.23%	70.87%	53.09%	62.36%	38.72%	100.00%	-
NP	88,977	43,755	62,615	43,975	62,824	58,206	93,739	-0.86%
YoY %	103.35%	-30.12%	42.39%	-30.00%	7.93%	-37.91%	-	-
Horiz. %	94.92%	46.68%	66.80%	46.91%	67.02%	62.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,655	41,905	61,253	43,975	62,824	58,206	93,739	-1.49%
YoY %	104.40%	-31.59%	39.29%	-30.00%	7.93%	-37.91%	-	-
Horiz. %	91.38%	44.70%	65.34%	46.91%	67.02%	62.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.41%	23.80%	17.24%	18.19%	15.45%	10.91%	16.42%	-
YoY %	-56.26%	38.05%	-5.22%	17.73%	41.61%	-33.56%	-	-
Horiz. %	63.40%	144.95%	104.99%	110.78%	94.09%	66.44%	100.00%	-
Total Cost	57,737	101,459	57,338	89,570	67,534	95,873	-11,631	-
YoY %	-43.09%	76.95%	-35.99%	32.63%	-29.56%	924.29%	-	-
Horiz. %	-496.41%	-872.32%	-492.98%	-770.10%	-580.64%	-824.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,707,602	1,528,502	1,315,754	1,247,103	1,195,992	1,123,575	1,099,577	7.60%
YoY %	11.72%	16.17%	5.50%	4.27%	6.45%	2.18%	-	-
Horiz. %	155.30%	139.01%	119.66%	113.42%	108.77%	102.18%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Dividend
Div	34,358	34,348	34,353	37,791	34,367	30,924	-	-
YoY %	0.03%	-0.01%	-9.10%	9.96%	11.13%	0.00%	-	-
Horiz. %	111.10%	111.07%	111.09%	122.21%	111.13%	100.00%	-	-
Div Payout %	40.11%	81.97%	56.09%	85.94%	54.70%	53.13%	-	-
YoY %	-51.07%	46.14%	-34.73%	57.11%	2.96%	0.00%	-	-
Horiz. %	75.49%	154.28%	105.57%	161.75%	102.96%	100.00%	-	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Equity
Net Worth	1,707,602	1,528,502	1,315,754	1,247,103	1,195,992	1,123,575	1,099,577	7.60%
YoY %	11.72%	16.17%	5.50%	4.27%	6.45%	2.18%	-	-
Horiz. %	155.30%	139.01%	119.66%	113.42%	108.77%	102.18%	100.00%	-
NOSH	343,582	343,483	343,538	343,554	343,676	343,600	343,618	-0.00%
YoY %	0.03%	-0.02%	-0.00%	-0.04%	0.02%	-0.01%	-	-
Horiz. %	99.99%	99.96%	99.98%	99.98%	100.02%	99.99%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Ratio Analysis
NP Margin	60.65%	30.13%	52.20%	32.93%	48.19%	37.78%	114.17%	-
YoY %	101.29%	-42.28%	58.52%	-31.67%	27.55%	-66.91%	-	-
Horiz. %	53.12%	26.39%	45.72%	28.84%	42.21%	33.09%	100.00%	-
ROE	5.02%	2.74%	4.66%	3.53%	5.25%	5.18%	8.53%	-
YoY %	83.21%	-41.20%	32.01%	-32.76%	1.35%	-39.27%	-	-
Horiz. %	58.85%	32.12%	54.63%	41.38%	61.55%	60.73%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Per Share
RPS	42.70	42.28	34.92	38.87	37.93	44.84	23.90	10.14%
YoY %	0.99%	21.08%	-10.16%	2.48%	-15.41%	87.62%	-	-
Horiz. %	178.66%	176.90%	146.11%	162.64%	158.70%	187.62%	100.00%	-
EPS	24.93	12.20	17.83	12.80	18.28	16.94	27.28	-1.48%
YoY %	104.34%	-31.58%	39.30%	-29.98%	7.91%	-37.90%	-	-
Horiz. %	91.39%	44.72%	65.36%	46.92%	67.01%	62.10%	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	4.97	4.45	3.83	3.63	3.48	3.27	3.20	7.60%
YoY %	11.69%	16.19%	5.51%	4.31%	6.42%	2.19%	-	-
Horiz. %	155.31%	139.06%	119.69%	113.44%	108.75%	102.19%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Adjusted Per Share Value based on latest NOSH - 342,934
RPS	42.70	42.26	34.91	38.86	37.94	44.84	23.90	10.14%
YoY %	1.04%	21.05%	-10.16%	2.42%	-15.39%	87.62%	-	-
Horiz. %	178.66%	176.82%	146.07%	162.59%	158.74%	187.62%	100.00%	-
EPS	24.93	12.20	17.83	12.80	18.28	16.94	27.28	-1.48%
YoY %	104.34%	-31.58%	39.30%	-29.98%	7.91%	-37.90%	-	-
Horiz. %	91.39%	44.72%	65.36%	46.92%	67.01%	62.10%	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	4.9695	4.4483	3.8291	3.6293	3.4806	3.2698	3.20	7.60%
YoY %	11.72%	16.17%	5.51%	4.27%	6.45%	2.18%	-	-
Horiz. %	155.30%	139.01%	119.66%	113.42%	108.77%	102.18%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	-
Price	3.06	4.40	2.45	2.08	2.26	2.49	1.81	-
P/RPS	7.17	10.41	7.02	5.35	5.96	5.55	7.57	-0.89%
YoY %	-31.12%	48.29%	31.21%	-10.23%	7.39%	-26.68%	-	-
Horiz. %	94.72%	137.52%	92.73%	70.67%	78.73%	73.32%	100.00%	-
P/EPS	12.27	36.07	13.74	16.25	12.36	14.70	6.63	10.79%
YoY %	-65.98%	162.52%	-15.45%	31.47%	-15.92%	121.72%	-	-
Horiz. %	185.07%	544.04%	207.24%	245.10%	186.43%	221.72%	100.00%	-
EY	8.15	2.77	7.28	6.15	8.09	6.80	15.07	-9.72%
YoY %	194.22%	-61.95%	18.37%	-23.98%	18.97%	-54.88%	-	-
Horiz. %	54.08%	18.38%	48.31%	40.81%	53.68%	45.12%	100.00%	-
DY	3.27	2.27	4.08	5.29	4.42	3.61	0.00	-
YoY %	44.05%	-44.36%	-22.87%	19.68%	22.44%	0.00%	-	-
Horiz. %	90.58%	62.88%	113.02%	146.54%	122.44%	100.00%	-	-
P/NAPS	0.62	0.99	0.64	0.57	0.65	0.76	0.57	1.40%
YoY %	-37.37%	54.69%	12.28%	-12.31%	-14.47%	33.33%	-	-
Horiz. %	108.77%	173.68%	112.28%	100.00%	114.04%	133.33%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Price Multiplier on Announcement Date
Date	25/09/08	28/09/07	26/09/06	19/09/05	28/09/04	30/09/03	26/09/02	-
Price	2.74	3.80	2.44	2.37	2.12	2.26	1.67	-
P/RPS	6.42	8.99	6.99	6.10	5.59	5.04	6.99	-1.40%
YoY %	-28.59%	28.61%	14.59%	9.12%	10.91%	-27.90%	-	-
Horiz. %	91.85%	128.61%	100.00%	87.27%	79.97%	72.10%	100.00%	-
P/EPS	10.99	31.15	13.68	18.52	11.60	13.34	6.12	10.23%
YoY %	-64.72%	127.70%	-26.13%	59.66%	-13.04%	117.97%	-	-
Horiz. %	179.58%	508.99%	223.53%	302.61%	189.54%	217.97%	100.00%	-
EY	9.10	3.21	7.31	5.40	8.62	7.50	16.34	-9.28%
YoY %	183.49%	-56.09%	35.37%	-37.35%	14.93%	-54.10%	-	-
Horiz. %	55.69%	19.65%	44.74%	33.05%	52.75%	45.90%	100.00%	-
DY	3.65	2.63	4.10	4.64	4.72	3.98	0.00	-
YoY %	38.78%	-35.85%	-11.64%	-1.69%	18.59%	0.00%	-	-
Horiz. %	91.71%	66.08%	103.02%	116.58%	118.59%	100.00%	-	-
P/NAPS	0.55	0.85	0.64	0.65	0.61	0.69	0.52	0.93%
YoY %	-35.29%	32.81%	-1.54%	6.56%	-11.59%	32.69%	-	-
Horiz. %	105.77%	163.46%	123.08%	125.00%	117.31%	132.69%	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