[SPB] YoY TTM Result on 30-Apr-2004 [#2]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
24-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- -1.23%
YoY- 173.1%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 193,292 163,069 190,261 177,260 163,427 207,260 101,606 11.30%
PBT 152,548 63,273 94,113 108,797 40,004 147,167 39,372 25.31%
Tax -48,417 -15,360 -10,635 -13,720 -5,190 -24,073 -15,379 21.05%
NP 104,131 47,913 83,478 95,077 34,814 123,094 23,993 27.70%
-
NP to SH 102,190 46,635 83,478 95,077 34,814 123,274 23,823 27.45%
-
Tax Rate 31.74% 24.28% 11.30% 12.61% 12.97% 16.36% 39.06% -
Total Cost 89,161 115,156 106,783 82,183 128,613 84,166 77,613 2.33%
-
Net Worth 1,491,100 1,276,288 1,242,502 1,182,643 1,102,716 1,095,880 988,858 7.08%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - 30,599 -
Div Payout % - - - - - - 128.45% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 1,491,100 1,276,288 1,242,502 1,182,643 1,102,716 1,095,880 988,858 7.08%
NOSH 343,571 344,013 343,232 343,791 343,525 343,536 343,353 0.01%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 53.87% 29.38% 43.88% 53.64% 21.30% 59.39% 23.61% -
ROE 6.85% 3.65% 6.72% 8.04% 3.16% 11.25% 2.41% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 56.26 47.40 55.43 51.56 47.57 60.33 29.59 11.29%
EPS 29.74 13.56 24.32 27.66 10.13 35.88 6.94 27.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 4.34 3.71 3.62 3.44 3.21 3.19 2.88 7.07%
Adjusted Per Share Value based on latest NOSH - 343,791
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 56.25 47.46 55.37 51.59 47.56 60.32 29.57 11.30%
EPS 29.74 13.57 24.29 27.67 10.13 35.88 6.93 27.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.91 -
NAPS 4.3394 3.7143 3.616 3.4418 3.2091 3.1892 2.8778 7.08%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 5.00 2.46 2.18 2.44 1.68 2.09 1.61 -
P/RPS 8.89 5.19 3.93 4.73 3.53 3.46 5.44 8.52%
P/EPS 16.81 18.15 8.96 8.82 16.58 5.82 23.20 -5.22%
EY 5.95 5.51 11.16 11.33 6.03 17.17 4.31 5.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.59 -
P/NAPS 1.15 0.66 0.60 0.71 0.52 0.66 0.56 12.73%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 29/06/06 24/06/05 24/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.72 2.30 1.98 2.26 1.69 1.82 1.52 -
P/RPS 8.39 4.85 3.57 4.38 3.55 3.02 5.14 8.50%
P/EPS 15.87 16.97 8.14 8.17 16.68 5.07 21.91 -5.23%
EY 6.30 5.89 12.28 12.24 6.00 19.72 4.56 5.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.92 -
P/NAPS 1.09 0.62 0.55 0.66 0.53 0.57 0.53 12.76%

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