[SPB] YoY Quarter Result on 31-Oct-2004 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2004 [#4]
Profit Trend
QoQ- 51.84%
YoY- -11.61%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 53,426 61,166 51,573 48,162 8,619 56,220 127,788 -13.52%
PBT 48,799 58,835 24,835 28,206 34,955 -7,274 24,884 11.87%
Tax -8,019 -31,830 -4,408 -936 -4,102 1,963 -6,594 3.31%
NP 40,780 27,005 20,427 27,270 30,853 -5,311 18,290 14.29%
-
NP to SH 39,108 26,360 20,427 27,270 30,853 -5,311 18,290 13.49%
-
Tax Rate 16.43% 54.10% 17.75% 3.32% 11.74% - 26.50% -
Total Cost 12,646 34,161 31,146 20,892 -22,234 61,531 109,498 -30.20%
-
Net Worth 1,646,307 1,343,097 1,265,511 1,229,554 1,157,846 1,082,758 1,000,449 8.65%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - 30,941 -
Div Payout % - - - - - - 169.17% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 1,646,307 1,343,097 1,265,511 1,229,554 1,157,846 1,082,758 1,000,449 8.65%
NOSH 343,696 343,503 343,888 343,450 343,574 342,645 343,796 -0.00%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 76.33% 44.15% 39.61% 56.62% 357.96% -9.45% 14.31% -
ROE 2.38% 1.96% 1.61% 2.22% 2.66% -0.49% 1.83% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 15.54 17.81 15.00 14.02 2.51 16.41 37.17 -13.52%
EPS 11.38 7.67 5.94 7.94 8.98 -1.55 5.32 13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 4.79 3.91 3.68 3.58 3.37 3.16 2.91 8.65%
Adjusted Per Share Value based on latest NOSH - 343,450
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 15.55 17.80 15.01 14.02 2.51 16.36 37.19 -13.52%
EPS 11.38 7.67 5.94 7.94 8.98 -1.55 5.32 13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 4.7911 3.9087 3.6829 3.5783 3.3696 3.1511 2.9115 8.65%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 3.40 2.53 2.44 2.15 2.42 1.76 1.39 -
P/RPS 21.87 14.21 16.27 15.33 96.47 10.73 3.74 34.20%
P/EPS 29.88 32.97 41.08 27.08 26.95 -113.55 26.13 2.25%
EY 3.35 3.03 2.43 3.69 3.71 -0.88 3.83 -2.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.47 -
P/NAPS 0.71 0.65 0.66 0.60 0.72 0.56 0.48 6.73%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/12/07 27/12/06 30/12/05 30/12/04 29/12/03 30/12/02 31/12/01 -
Price 3.50 2.70 2.47 2.18 2.09 1.69 1.65 -
P/RPS 22.52 15.16 16.47 15.55 83.31 10.30 4.44 31.06%
P/EPS 30.76 35.18 41.58 27.46 23.27 -109.03 31.02 -0.14%
EY 3.25 2.84 2.40 3.64 4.30 -0.92 3.22 0.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.45 -
P/NAPS 0.73 0.69 0.67 0.61 0.62 0.53 0.57 4.20%

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