[SPB] YoY Quarter Result on 31-Oct-2003 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
29-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- 59.36%
YoY- 680.93%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 61,166 51,573 48,162 8,619 56,220 127,788 25,957 15.34%
PBT 58,835 24,835 28,206 34,955 -7,274 24,884 5,668 47.66%
Tax -31,830 -4,408 -936 -4,102 1,963 -6,594 -5,668 33.30%
NP 27,005 20,427 27,270 30,853 -5,311 18,290 0 -
-
NP to SH 26,360 20,427 27,270 30,853 -5,311 18,290 -170 -
-
Tax Rate 54.10% 17.75% 3.32% 11.74% - 26.50% 100.00% -
Total Cost 34,161 31,146 20,892 -22,234 61,531 109,498 25,957 4.68%
-
Net Worth 1,343,097 1,265,511 1,229,554 1,157,846 1,082,758 1,000,449 972,399 5.52%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - 30,941 30,599 -
Div Payout % - - - - - 169.17% 0.00% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 1,343,097 1,265,511 1,229,554 1,157,846 1,082,758 1,000,449 972,399 5.52%
NOSH 343,503 343,888 343,450 343,574 342,645 343,796 339,999 0.17%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 44.15% 39.61% 56.62% 357.96% -9.45% 14.31% 0.00% -
ROE 1.96% 1.61% 2.22% 2.66% -0.49% 1.83% -0.02% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 17.81 15.00 14.02 2.51 16.41 37.17 7.63 15.16%
EPS 7.67 5.94 7.94 8.98 -1.55 5.32 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 9.00 9.00 -
NAPS 3.91 3.68 3.58 3.37 3.16 2.91 2.86 5.34%
Adjusted Per Share Value based on latest NOSH - 343,574
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 17.80 15.01 14.02 2.51 16.36 37.19 7.55 15.35%
EPS 7.67 5.94 7.94 8.98 -1.55 5.32 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 9.00 8.91 -
NAPS 3.9087 3.6829 3.5783 3.3696 3.1511 2.9115 2.8299 5.52%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 2.53 2.44 2.15 2.42 1.76 1.39 1.87 -
P/RPS 14.21 16.27 15.33 96.47 10.73 3.74 24.49 -8.66%
P/EPS 32.97 41.08 27.08 26.95 -113.55 26.13 -3,740.00 -
EY 3.03 2.43 3.69 3.71 -0.88 3.83 -0.03 -
DY 0.00 0.00 0.00 0.00 0.00 6.47 4.81 -
P/NAPS 0.65 0.66 0.60 0.72 0.56 0.48 0.65 0.00%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 27/12/06 30/12/05 30/12/04 29/12/03 30/12/02 31/12/01 02/01/01 -
Price 2.70 2.47 2.18 2.09 1.69 1.65 1.65 -
P/RPS 15.16 16.47 15.55 83.31 10.30 4.44 21.61 -5.73%
P/EPS 35.18 41.58 27.46 23.27 -109.03 31.02 -3,300.00 -
EY 2.84 2.40 3.64 4.30 -0.92 3.22 -0.03 -
DY 0.00 0.00 0.00 0.00 0.00 5.45 5.45 -
P/NAPS 0.69 0.67 0.61 0.62 0.53 0.57 0.58 2.93%

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