[SPB] YoY Cumulative Quarter Result on 31-Jul-2006 [#3]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

26-Sep-2006

Admission Sponsor

Sponsor

Financial Year

31-Oct-2006

Quarter

31-Jul-2006 [#3]

Profit Trend

QoQ- 199.07%

YoY- 39.29%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Cumulative Result
Revenue	166,583	146,714	145,214	119,953	133,545	130,358	154,079	1.30%
YoY %	13.54%	1.03%	21.06%	-10.18%	2.44%	-15.40%	-	-
Horiz. %	108.12%	95.22%	94.25%	77.85%	86.67%	84.60%	100.00%	-
PBT	16,541	99,317	57,422	75,663	53,750	74,305	65,334	-20.44%
YoY %	-83.35%	72.96%	-24.11%	40.77%	-27.66%	13.73%	-	-
Horiz. %	25.32%	152.01%	87.89%	115.81%	82.27%	113.73%	100.00%	-
Tax	-15,443	-10,340	-13,667	-13,048	-9,775	-11,481	-7,128	13.73%
YoY %	-49.35%	24.34%	-4.74%	-33.48%	14.86%	-61.07%	-	-
Horiz. %	216.65%	145.06%	191.74%	183.05%	137.14%	161.07%	100.00%	-
NP	1,098	88,977	43,755	62,615	43,975	62,824	58,206	-48.37%
YoY %	-98.77%	103.35%	-30.12%	42.39%	-30.00%	7.93%	-	-
Horiz. %	1.89%	152.87%	75.17%	107.57%	75.55%	107.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,545	85,655	41,905	61,253	43,975	62,824	58,206	-
YoY %	-104.14%	104.40%	-31.59%	39.29%	-30.00%	7.93%	-	-
Horiz. %	-6.09%	147.16%	71.99%	105.23%	75.55%	107.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	93.36%	10.41%	23.80%	17.24%	18.19%	15.45%	10.91%	-
YoY %	796.83%	-56.26%	38.05%	-5.22%	17.73%	41.61%	-	-
Horiz. %	855.73%	95.42%	218.15%	158.02%	166.73%	141.61%	100.00%	-
Total Cost	165,485	57,737	101,459	57,338	89,570	67,534	95,873	9.51%
YoY %	186.62%	-43.09%	76.95%	-35.99%	32.63%	-29.56%	-	-
Horiz. %	172.61%	60.22%	105.83%	59.81%	93.43%	70.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,707,106	1,707,602	1,528,502	1,315,754	1,247,103	1,195,992	1,123,575	7.21%
YoY %	-0.03%	11.72%	16.17%	5.50%	4.27%	6.45%	-	-
Horiz. %	151.94%	151.98%	136.04%	117.10%	110.99%	106.45%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	37,859	34,358	34,348	34,353	37,791	34,367	30,924	3.42%
YoY %	10.19%	0.03%	-0.01%	-9.10%	9.96%	11.13%	-	-
Horiz. %	122.43%	111.10%	111.07%	111.09%	122.21%	111.13%	100.00%	-
Div Payout %	0.00%	40.11%	81.97%	56.09%	85.94%	54.70%	53.13%	-
YoY %	0.00%	-51.07%	46.14%	-34.73%	57.11%	2.96%	-	-
Horiz. %	0.00%	75.49%	154.28%	105.57%	161.75%	102.96%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	1,707,106	1,707,602	1,528,502	1,315,754	1,247,103	1,195,992	1,123,575	7.21%
YoY %	-0.03%	11.72%	16.17%	5.50%	4.27%	6.45%	-	-
Horiz. %	151.94%	151.98%	136.04%	117.10%	110.99%	106.45%	100.00%	-
NOSH	344,174	343,582	343,483	343,538	343,554	343,676	343,600	0.02%
YoY %	0.17%	0.03%	-0.02%	-0.00%	-0.04%	0.02%	-	-
Horiz. %	100.17%	99.99%	99.97%	99.98%	99.99%	100.02%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	0.66%	60.65%	30.13%	52.20%	32.93%	48.19%	37.78%	-
YoY %	-98.91%	101.29%	-42.28%	58.52%	-31.67%	27.55%	-	-
Horiz. %	1.75%	160.53%	79.75%	138.17%	87.16%	127.55%	100.00%	-
ROE	-0.21%	5.02%	2.74%	4.66%	3.53%	5.25%	5.18%	-
YoY %	-104.18%	83.21%	-41.20%	32.01%	-32.76%	1.35%	-	-
Horiz. %	-4.05%	96.91%	52.90%	89.96%	68.15%	101.35%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	48.40	42.70	42.28	34.92	38.87	37.93	44.84	1.28%
YoY %	13.35%	0.99%	21.08%	-10.16%	2.48%	-15.41%	-	-
Horiz. %	107.94%	95.23%	94.29%	77.88%	86.69%	84.59%	100.00%	-
EPS	-1.03	24.93	12.20	17.83	12.80	18.28	16.94	-
YoY %	-104.13%	104.34%	-31.58%	39.30%	-29.98%	7.91%	-	-
Horiz. %	-6.08%	147.17%	72.02%	105.25%	75.56%	107.91%	100.00%	-
DPS	11.00	10.00	10.00	10.00	11.00	10.00	9.00	3.39%
YoY %	10.00%	0.00%	0.00%	-9.09%	10.00%	11.11%	-	-
Horiz. %	122.22%	111.11%	111.11%	111.11%	122.22%	111.11%	100.00%	-
NAPS	4.96	4.97	4.45	3.83	3.63	3.48	3.27	7.18%
YoY %	-0.20%	11.69%	16.19%	5.51%	4.31%	6.42%	-	-
Horiz. %	151.68%	151.99%	136.09%	117.13%	111.01%	106.42%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 343,487
RPS	48.48	42.70	42.26	34.91	38.86	37.94	44.84	1.30%
YoY %	13.54%	1.04%	21.05%	-10.16%	2.42%	-15.39%	-	-
Horiz. %	108.12%	95.23%	94.25%	77.85%	86.66%	84.61%	100.00%	-
EPS	-1.03	24.93	12.20	17.83	12.80	18.28	16.94	-
YoY %	-104.13%	104.34%	-31.58%	39.30%	-29.98%	7.91%	-	-
Horiz. %	-6.08%	147.17%	72.02%	105.25%	75.56%	107.91%	100.00%	-
DPS	11.02	10.00	10.00	10.00	11.00	10.00	9.00	3.42%
YoY %	10.20%	0.00%	0.00%	-9.09%	10.00%	11.11%	-	-
Horiz. %	122.44%	111.11%	111.11%	111.11%	122.22%	111.11%	100.00%	-
NAPS	4.9681	4.9695	4.4483	3.8291	3.6293	3.4806	3.2698	7.21%
YoY %	-0.03%	11.72%	16.17%	5.51%	4.27%	6.45%	-	-
Horiz. %	151.94%	151.98%	136.04%	117.11%	110.99%	106.45%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	3.08	3.06	4.40	2.45	2.08	2.26	2.49	-
P/RPS	6.36	7.17	10.41	7.02	5.35	5.96	5.55	2.29%
YoY %	-11.30%	-31.12%	48.29%	31.21%	-10.23%	7.39%	-	-
Horiz. %	114.59%	129.19%	187.57%	126.49%	96.40%	107.39%	100.00%	-
P/EPS	-299.03	12.27	36.07	13.74	16.25	12.36	14.70	-
YoY %	-2,537.08%	-65.98%	162.52%	-15.45%	31.47%	-15.92%	-	-
Horiz. %	-2,034.22%	83.47%	245.37%	93.47%	110.54%	84.08%	100.00%	-
EY	-0.33	8.15	2.77	7.28	6.15	8.09	6.80	-
YoY %	-104.05%	194.22%	-61.95%	18.37%	-23.98%	18.97%	-	-
Horiz. %	-4.85%	119.85%	40.74%	107.06%	90.44%	118.97%	100.00%	-
DY	3.57	3.27	2.27	4.08	5.29	4.42	3.61	-0.18%
YoY %	9.17%	44.05%	-44.36%	-22.87%	19.68%	22.44%	-	-
Horiz. %	98.89%	90.58%	62.88%	113.02%	146.54%	122.44%	100.00%	-
P/NAPS	0.62	0.62	0.99	0.64	0.57	0.65	0.76	-3.33%
YoY %	0.00%	-37.37%	54.69%	12.28%	-12.31%	-14.47%	-	-
Horiz. %	81.58%	81.58%	130.26%	84.21%	75.00%	85.53%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	25/09/09	25/09/08	28/09/07	26/09/06	19/09/05	28/09/04	30/09/03	-
Price	3.31	2.74	3.80	2.44	2.37	2.12	2.26	-
P/RPS	6.84	6.42	8.99	6.99	6.10	5.59	5.04	5.21%
YoY %	6.54%	-28.59%	28.61%	14.59%	9.12%	10.91%	-	-
Horiz. %	135.71%	127.38%	178.37%	138.69%	121.03%	110.91%	100.00%	-
P/EPS	-321.36	10.99	31.15	13.68	18.52	11.60	13.34	-
YoY %	-3,024.11%	-64.72%	127.70%	-26.13%	59.66%	-13.04%	-	-
Horiz. %	-2,409.00%	82.38%	233.51%	102.55%	138.83%	86.96%	100.00%	-
EY	-0.31	9.10	3.21	7.31	5.40	8.62	7.50	-
YoY %	-103.41%	183.49%	-56.09%	35.37%	-37.35%	14.93%	-	-
Horiz. %	-4.13%	121.33%	42.80%	97.47%	72.00%	114.93%	100.00%	-
DY	3.32	3.65	2.63	4.10	4.64	4.72	3.98	-2.97%
YoY %	-9.04%	38.78%	-35.85%	-11.64%	-1.69%	18.59%	-	-
Horiz. %	83.42%	91.71%	66.08%	103.02%	116.58%	118.59%	100.00%	-
P/NAPS	0.67	0.55	0.85	0.64	0.65	0.61	0.69	-0.48%
YoY %	21.82%	-35.29%	32.81%	-1.54%	6.56%	-11.59%	-	-
Horiz. %	97.10%	79.71%	123.19%	92.75%	94.20%	88.41%	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