[SPB] QoQ Annualized Quarter Result on 31-Jan-2005 [#1]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

29-Mar-2005

Admission Sponsor

Sponsor

Financial Year

31-Oct-2005

Quarter

31-Jan-2005 [#1]

Profit Trend

QoQ- 19.37%

YoY- 1.97%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Annualized Quarter Result
Revenue	185,118	178,060	200,194	190,108	178,520	173,810	176,712	3.13%
YoY %	3.96%	-11.06%	5.31%	6.49%	2.71%	-1.64%	-	-
Horiz. %	104.76%	100.76%	113.29%	107.58%	101.02%	98.36%	100.00%	-
PBT	78,585	71,666	87,130	114,572	102,511	99,073	103,926	-16.95%
YoY %	9.65%	-17.75%	-23.95%	11.77%	3.47%	-4.67%	-	-
Horiz. %	75.62%	68.96%	83.84%	110.24%	98.64%	95.33%	100.00%	-
Tax	-14,183	-13,033	-10,634	-7,024	-12,417	-15,308	-14,198	-0.07%
YoY %	-8.82%	-22.56%	-51.40%	43.43%	18.89%	-7.82%	-	-
Horiz. %	99.89%	91.79%	74.90%	49.47%	87.46%	107.82%	100.00%	-
NP	64,402	58,633	76,496	107,548	90,094	83,765	89,728	-19.78%
YoY %	9.84%	-23.35%	-28.87%	19.37%	7.56%	-6.65%	-	-
Horiz. %	71.77%	65.35%	85.25%	119.86%	100.41%	93.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,402	58,633	76,496	107,548	90,094	83,765	89,728	-19.78%
YoY %	9.84%	-23.35%	-28.87%	19.37%	7.56%	-6.65%	-	-
Horiz. %	71.77%	65.35%	85.25%	119.86%	100.41%	93.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.05%	18.19%	12.20%	6.13%	12.11%	15.45%	13.66%	-
YoY %	-0.77%	49.10%	99.02%	-49.38%	-21.62%	13.10%	-	-
Horiz. %	132.14%	133.16%	89.31%	44.88%	88.65%	113.10%	100.00%	-
Total Cost	120,716	119,426	123,698	82,560	88,426	90,045	86,984	24.34%
YoY %	1.08%	-3.45%	49.83%	-6.63%	-1.80%	3.52%	-	-
Horiz. %	138.78%	137.30%	142.21%	94.91%	101.66%	103.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,264,671	1,247,103	1,244,004	1,261,832	1,230,116	1,195,992	1,181,716	4.61%
YoY %	1.41%	0.25%	-1.41%	2.58%	2.85%	1.21%	-	-
Horiz. %	107.02%	105.53%	105.27%	106.78%	104.10%	101.21%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Dividend
Div	37,802	50,388	75,602	-	34,360	45,823	68,704	-32.78%
YoY %	-24.98%	-33.35%	0.00%	-	-25.02%	-33.30%	-	-
Horiz. %	55.02%	73.34%	110.04%	-	50.01%	66.70%	100.00%	-
Div Payout %	58.70%	85.94%	98.83%	-	38.14%	54.70%	76.57%	-
YoY %	-31.70%	-13.04%	0.00%	-	-30.27%	-28.56%	-	-
Horiz. %	76.66%	112.24%	129.07%	-	49.81%	71.44%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Equity
Net Worth	1,264,671	1,247,103	1,244,004	1,261,832	1,230,116	1,195,992	1,181,716	4.61%
YoY %	1.41%	0.25%	-1.41%	2.58%	2.85%	1.21%	-	-
Horiz. %	107.02%	105.53%	105.27%	106.78%	104.10%	101.21%	100.00%	-
NOSH	343,660	343,554	343,647	343,823	343,607	343,676	343,522	0.02%
YoY %	0.03%	-0.03%	-0.05%	0.06%	-0.02%	0.04%	-	-
Horiz. %	100.04%	100.01%	100.04%	100.09%	100.02%	100.04%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Ratio Analysis
NP Margin	34.79%	32.93%	38.21%	56.57%	50.47%	48.19%	50.78%	-
YoY %	5.65%	-13.82%	-32.46%	12.09%	4.73%	-5.10%	-	-
Horiz. %	68.51%	64.85%	75.25%	111.40%	99.39%	94.90%	100.00%	-
ROE	5.09%	4.70%	6.15%	8.52%	7.32%	7.00%	7.59%	-
YoY %	8.30%	-23.58%	-27.82%	16.39%	4.57%	-7.77%	-	-
Horiz. %	67.06%	61.92%	81.03%	112.25%	96.44%	92.23%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Per Share
RPS	53.87	51.83	58.26	55.29	51.95	50.57	51.44	3.11%
YoY %	3.94%	-11.04%	5.37%	6.43%	2.73%	-1.69%	-	-
Horiz. %	104.72%	100.76%	113.26%	107.48%	100.99%	98.31%	100.00%	-
EPS	18.74	17.07	22.26	31.28	26.22	24.37	26.12	-19.80%
YoY %	9.78%	-23.32%	-28.84%	19.30%	7.59%	-6.70%	-	-
Horiz. %	71.75%	65.35%	85.22%	119.75%	100.38%	93.30%	100.00%	-
DPS	11.00	14.67	22.00	0.00	10.00	13.33	20.00	-32.79%
YoY %	-25.02%	-33.32%	0.00%	0.00%	-24.98%	-33.35%	-	-
Horiz. %	55.00%	73.35%	110.00%	0.00%	50.00%	66.65%	100.00%	-
NAPS	3.68	3.63	3.62	3.67	3.58	3.48	3.44	4.58%
YoY %	1.38%	0.28%	-1.36%	2.51%	2.87%	1.16%	-	-
Horiz. %	106.98%	105.52%	105.23%	106.69%	104.07%	101.16%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 343,823
RPS	53.87	51.82	58.26	55.33	51.95	50.58	51.43	3.12%
YoY %	3.96%	-11.05%	5.30%	6.51%	2.71%	-1.65%	-	-
Horiz. %	104.74%	100.76%	113.28%	107.58%	101.01%	98.35%	100.00%	-
EPS	18.74	17.06	22.26	31.30	26.22	24.38	26.11	-19.78%
YoY %	9.85%	-23.36%	-28.88%	19.37%	7.55%	-6.63%	-	-
Horiz. %	71.77%	65.34%	85.25%	119.88%	100.42%	93.37%	100.00%	-
DPS	11.00	14.66	22.00	0.00	10.00	13.34	19.99	-32.77%
YoY %	-24.97%	-33.36%	0.00%	0.00%	-25.04%	-33.27%	-	-
Horiz. %	55.03%	73.34%	110.06%	0.00%	50.03%	66.73%	100.00%	-
NAPS	3.6805	3.6293	3.6203	3.6722	3.5799	3.4806	3.4391	4.61%
YoY %	1.41%	0.25%	-1.41%	2.58%	2.85%	1.21%	-	-
Horiz. %	107.02%	105.53%	105.27%	106.78%	104.09%	101.21%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	30/04/04	-
Price	2.44	2.08	2.18	2.23	2.15	2.26	2.44	-
P/RPS	4.53	4.01	3.74	4.03	4.14	4.47	4.74	-2.96%
YoY %	12.97%	7.22%	-7.20%	-2.66%	-7.38%	-5.70%	-	-
Horiz. %	95.57%	84.60%	78.90%	85.02%	87.34%	94.30%	100.00%	-
P/EPS	13.02	12.19	9.79	7.13	8.20	9.27	9.34	24.71%
YoY %	6.81%	24.51%	37.31%	-13.05%	-11.54%	-0.75%	-	-
Horiz. %	139.40%	130.51%	104.82%	76.34%	87.79%	99.25%	100.00%	-
EY	7.68	8.21	10.21	14.03	12.20	10.78	10.70	-19.78%
YoY %	-6.46%	-19.59%	-27.23%	15.00%	13.17%	0.75%	-	-
Horiz. %	71.78%	76.73%	95.42%	131.12%	114.02%	100.75%	100.00%	-
DY	4.51	7.05	10.09	0.00	4.65	5.90	8.20	-32.79%
YoY %	-36.03%	-30.13%	0.00%	0.00%	-21.19%	-28.05%	-	-
Horiz. %	55.00%	85.98%	123.05%	0.00%	56.71%	71.95%	100.00%	-
P/NAPS	0.66	0.57	0.60	0.61	0.60	0.65	0.71	-4.73%
YoY %	15.79%	-5.00%	-1.64%	1.67%	-7.69%	-8.45%	-	-
Horiz. %	92.96%	80.28%	84.51%	85.92%	84.51%	91.55%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	30/12/05	19/09/05	24/06/05	29/03/05	30/12/04	28/09/04	24/06/04	-
Price	2.47	2.37	1.98	2.17	2.18	2.12	2.26	-
P/RPS	4.59	4.57	3.40	3.92	4.20	4.19	4.39	3.00%
YoY %	0.44%	34.41%	-13.27%	-6.67%	0.24%	-4.56%	-	-
Horiz. %	104.56%	104.10%	77.45%	89.29%	95.67%	95.44%	100.00%	-
P/EPS	13.18	13.89	8.89	6.94	8.31	8.70	8.65	32.31%
YoY %	-5.11%	56.24%	28.10%	-16.49%	-4.48%	0.58%	-	-
Horiz. %	152.37%	160.58%	102.77%	80.23%	96.07%	100.58%	100.00%	-
EY	7.59	7.20	11.24	14.41	12.03	11.50	11.56	-24.39%
YoY %	5.42%	-35.94%	-22.00%	19.78%	4.61%	-0.52%	-	-
Horiz. %	65.66%	62.28%	97.23%	124.65%	104.07%	99.48%	100.00%	-
DY	4.45	6.19	11.11	0.00	4.59	6.29	8.85	-36.68%
YoY %	-28.11%	-44.28%	0.00%	0.00%	-27.03%	-28.93%	-	-
Horiz. %	50.28%	69.94%	125.54%	0.00%	51.86%	71.07%	100.00%	-
P/NAPS	0.67	0.65	0.55	0.59	0.61	0.61	0.66	1.00%
YoY %	3.08%	18.18%	-6.78%	-3.28%	0.00%	-7.58%	-	-
Horiz. %	101.52%	98.48%	83.33%	89.39%	92.42%	92.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos