[SPB] YoY TTM Result on 31-Jan-2004 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- 8.09%
YoY- 298.37%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 190,811 178,114 184,538 170,416 151,836 204,739 107,644 10.00%
PBT 158,635 62,138 102,898 107,966 28,535 146,169 53,882 19.70%
Tax -47,780 -14,349 -12,285 -11,701 -4,370 -26,479 -15,747 20.31%
NP 110,855 47,789 90,613 96,265 24,165 119,690 38,135 19.45%
-
NP to SH 108,800 47,538 90,613 96,265 24,165 119,870 37,965 19.17%
-
Tax Rate 30.12% 23.09% 11.94% 10.84% 15.31% 18.12% 29.22% -
Total Cost 79,956 130,325 93,925 74,151 127,671 85,049 69,509 2.36%
-
Net Worth 1,515,816 1,287,200 1,261,832 1,192,919 1,105,764 1,082,325 984,241 7.45%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - 30,599 -
Div Payout % - - - - - - 80.60% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 1,515,816 1,287,200 1,261,832 1,192,919 1,105,764 1,082,325 984,241 7.45%
NOSH 343,722 343,253 343,823 343,780 343,405 343,595 342,941 0.03%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 58.10% 26.83% 49.10% 56.49% 15.92% 58.46% 35.43% -
ROE 7.18% 3.69% 7.18% 8.07% 2.19% 11.08% 3.86% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 55.51 51.89 53.67 49.57 44.21 59.59 31.39 9.96%
EPS 31.65 13.85 26.35 28.00 7.04 34.89 11.07 19.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 4.41 3.75 3.67 3.47 3.22 3.15 2.87 7.41%
Adjusted Per Share Value based on latest NOSH - 343,780
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 55.53 51.84 53.70 49.59 44.19 59.58 31.33 10.00%
EPS 31.66 13.83 26.37 28.02 7.03 34.88 11.05 19.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.91 -
NAPS 4.4114 3.746 3.6722 3.4717 3.218 3.1498 2.8644 7.45%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 3.06 2.48 2.23 2.28 1.53 1.63 1.82 -
P/RPS 5.51 4.78 4.15 4.60 3.46 2.74 5.80 -0.85%
P/EPS 9.67 17.91 8.46 8.14 21.74 4.67 16.44 -8.46%
EY 10.34 5.58 11.82 12.28 4.60 21.40 6.08 9.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.95 -
P/NAPS 0.69 0.66 0.61 0.66 0.48 0.52 0.63 1.52%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 27/03/07 27/03/06 29/03/05 26/03/04 28/03/03 28/03/02 03/05/01 -
Price 3.90 2.47 2.17 2.51 1.45 1.66 1.61 -
P/RPS 7.03 4.76 4.04 5.06 3.28 2.79 5.13 5.38%
P/EPS 12.32 17.83 8.23 8.96 20.61 4.76 14.54 -2.72%
EY 8.12 5.61 12.14 11.16 4.85 21.02 6.88 2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.59 -
P/NAPS 0.88 0.66 0.59 0.72 0.45 0.53 0.56 7.82%

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