[SPB] YoY TTM Result on 31-Jul-2003 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- 51.94%
YoY- -52.78%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 171,526 181,707 138,977 210,299 209,896 105,797 135,145 4.05%
PBT 100,498 81,956 109,260 58,060 137,034 37,729 149,345 -6.38%
Tax -17,456 -10,711 -15,583 -5,165 -25,184 -14,328 -16,563 0.87%
NP 83,042 71,245 93,677 52,895 111,850 23,401 132,782 -7.52%
-
NP to SH 81,680 71,245 93,677 52,895 112,030 23,231 132,782 -7.77%
-
Tax Rate 17.37% 13.07% 14.26% 8.90% 18.38% 37.98% 11.09% -
Total Cost 88,484 110,462 45,300 157,404 98,046 82,396 2,363 82.85%
-
Net Worth 1,315,558 1,244,850 1,195,043 1,124,461 1,106,162 1,004,592 1,005,941 4.57%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - 30,599 37,795 -
Div Payout % - - - - - 131.72% 28.46% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 1,315,558 1,244,850 1,195,043 1,124,461 1,106,162 1,004,592 1,005,941 4.57%
NOSH 343,487 342,934 343,403 343,872 345,675 344,038 343,324 0.00%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 48.41% 39.21% 67.40% 25.15% 53.29% 22.12% 98.25% -
ROE 6.21% 5.72% 7.84% 4.70% 10.13% 2.31% 13.20% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 49.94 52.99 40.47 61.16 60.72 30.75 39.36 4.04%
EPS 23.78 20.78 27.28 15.38 32.41 6.75 38.68 -7.78%
DPS 0.00 0.00 0.00 0.00 0.00 9.00 11.00 -
NAPS 3.83 3.63 3.48 3.27 3.20 2.92 2.93 4.56%
Adjusted Per Share Value based on latest NOSH - 343,872
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 49.92 52.88 40.45 61.20 61.08 30.79 39.33 4.05%
EPS 23.77 20.73 27.26 15.39 32.60 6.76 38.64 -7.77%
DPS 0.00 0.00 0.00 0.00 0.00 8.91 11.00 -
NAPS 3.8286 3.6228 3.4778 3.2724 3.2192 2.9236 2.9275 4.57%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 2.45 2.08 2.26 2.49 1.81 1.62 2.01 -
P/RPS 4.91 3.93 5.58 4.07 2.98 5.27 5.11 -0.66%
P/EPS 10.30 10.01 8.28 16.19 5.58 23.99 5.20 12.05%
EY 9.71 9.99 12.07 6.18 17.91 4.17 19.24 -10.76%
DY 0.00 0.00 0.00 0.00 0.00 5.56 5.47 -
P/NAPS 0.64 0.57 0.65 0.76 0.57 0.55 0.69 -1.24%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 26/09/06 19/09/05 28/09/04 30/09/03 26/09/02 04/10/01 29/09/00 -
Price 2.44 2.37 2.12 2.26 1.67 1.40 1.86 -
P/RPS 4.89 4.47 5.24 3.70 2.75 4.55 4.73 0.55%
P/EPS 10.26 11.41 7.77 14.69 5.15 20.73 4.81 13.45%
EY 9.75 8.77 12.87 6.81 19.41 4.82 20.79 -11.85%
DY 0.00 0.00 0.00 0.00 0.00 6.43 5.91 -
P/NAPS 0.64 0.65 0.61 0.69 0.52 0.48 0.63 0.26%

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