[SPB] QoQ Annualized Quarter Result on 31-Jan-2006 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
27-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- -37.75%
YoY- -62.72%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 181,119 159,937 156,096 162,092 185,118 178,060 200,194 -6.44%
PBT 134,498 100,884 56,506 48,784 78,585 71,666 87,130 33.46%
Tax -44,878 -17,397 -12,988 -7,688 -14,183 -13,033 -10,634 160.46%
NP 89,620 83,486 43,518 41,096 64,402 58,633 76,496 11.10%
-
NP to SH 87,613 81,670 40,962 40,092 64,402 58,633 76,496 9.44%
-
Tax Rate 33.37% 17.24% 22.99% 15.76% 18.05% 18.19% 12.20% -
Total Cost 91,499 76,450 112,578 120,996 120,716 119,426 123,698 -18.16%
-
Net Worth 1,329,971 1,315,754 1,274,907 1,287,200 1,264,671 1,247,103 1,244,004 4.54%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 34,366 45,805 68,728 - 37,802 50,388 75,602 -40.79%
Div Payout % 39.22% 56.09% 167.79% - 58.70% 85.94% 98.83% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 1,329,971 1,315,754 1,274,907 1,287,200 1,264,671 1,247,103 1,244,004 4.54%
NOSH 343,661 343,538 343,640 343,253 343,660 343,554 343,647 0.00%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 49.48% 52.20% 27.88% 25.35% 34.79% 32.93% 38.21% -
ROE 6.59% 6.21% 3.21% 3.11% 5.09% 4.70% 6.15% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 52.70 46.56 45.42 47.22 53.87 51.83 58.26 -6.45%
EPS 25.50 23.77 11.92 11.68 18.74 17.07 22.26 9.45%
DPS 10.00 13.33 20.00 0.00 11.00 14.67 22.00 -40.79%
NAPS 3.87 3.83 3.71 3.75 3.68 3.63 3.62 4.53%
Adjusted Per Share Value based on latest NOSH - 343,253
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 52.71 46.55 45.43 47.17 53.87 51.82 58.26 -6.43%
EPS 25.50 23.77 11.92 11.67 18.74 17.06 22.26 9.45%
DPS 10.00 13.33 20.00 0.00 11.00 14.66 22.00 -40.79%
NAPS 3.8705 3.8291 3.7103 3.746 3.6805 3.6293 3.6203 4.54%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.53 2.45 2.46 2.48 2.44 2.08 2.18 -
P/RPS 4.80 5.26 5.42 5.25 4.53 4.01 3.74 18.04%
P/EPS 9.92 10.31 20.64 21.23 13.02 12.19 9.79 0.88%
EY 10.08 9.70 4.85 4.71 7.68 8.21 10.21 -0.84%
DY 3.95 5.44 8.13 0.00 4.51 7.05 10.09 -46.39%
P/NAPS 0.65 0.64 0.66 0.66 0.66 0.57 0.60 5.46%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 27/12/06 26/09/06 29/06/06 27/03/06 30/12/05 19/09/05 24/06/05 -
Price 2.70 2.44 2.30 2.47 2.47 2.37 1.98 -
P/RPS 5.12 5.24 5.06 5.23 4.59 4.57 3.40 31.28%
P/EPS 10.59 10.26 19.30 21.15 13.18 13.89 8.89 12.33%
EY 9.44 9.74 5.18 4.73 7.59 7.20 11.24 -10.95%
DY 3.70 5.46 8.70 0.00 4.45 6.19 11.11 -51.85%
P/NAPS 0.70 0.64 0.62 0.66 0.67 0.65 0.55 17.39%

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