[SPB] QoQ Annualized Quarter Result on 31-Jan-2007 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- 42.49%
YoY- 211.38%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 198,640 193,618 180,442 200,860 181,119 159,937 156,096 17.37%
PBT 106,221 76,562 92,606 145,332 134,498 100,884 56,506 52.14%
Tax -21,686 -18,222 -20,066 -19,296 -44,878 -17,397 -12,988 40.61%
NP 84,535 58,340 72,540 126,036 89,620 83,486 43,518 55.49%
-
NP to SH 81,013 55,873 70,116 124,840 87,613 81,670 40,962 57.36%
-
Tax Rate 20.42% 23.80% 21.67% 13.28% 33.37% 17.24% 22.99% -
Total Cost 114,105 135,278 107,902 74,824 91,499 76,450 112,578 0.89%
-
Net Worth 1,649,213 1,528,501 1,491,683 1,515,816 1,329,971 1,315,754 1,274,907 18.66%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 34,358 45,797 68,741 - 34,366 45,805 68,728 -36.93%
Div Payout % 42.41% 81.97% 98.04% - 39.22% 56.09% 167.79% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 1,649,213 1,528,501 1,491,683 1,515,816 1,329,971 1,315,754 1,274,907 18.66%
NOSH 343,586 343,483 343,705 343,722 343,661 343,538 343,640 -0.01%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 42.56% 30.13% 40.20% 62.75% 49.48% 52.20% 27.88% -
ROE 4.91% 3.66% 4.70% 8.24% 6.59% 6.21% 3.21% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 57.81 56.37 52.50 58.44 52.70 46.56 45.42 17.39%
EPS 23.58 16.27 20.40 36.32 25.50 23.77 11.92 57.38%
DPS 10.00 13.33 20.00 0.00 10.00 13.33 20.00 -36.92%
NAPS 4.80 4.45 4.34 4.41 3.87 3.83 3.71 18.67%
Adjusted Per Share Value based on latest NOSH - 343,722
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 57.81 56.35 52.51 58.45 52.71 46.55 45.43 17.37%
EPS 23.58 16.26 20.41 36.33 25.50 23.77 11.92 57.38%
DPS 10.00 13.33 20.01 0.00 10.00 13.33 20.00 -36.92%
NAPS 4.7996 4.4483 4.3411 4.4114 3.8705 3.8291 3.7103 18.66%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 3.40 4.40 5.00 3.06 2.53 2.45 2.46 -
P/RPS 5.88 7.81 9.52 5.24 4.80 5.26 5.42 5.56%
P/EPS 14.42 27.05 24.51 8.43 9.92 10.31 20.64 -21.21%
EY 6.93 3.70 4.08 11.87 10.08 9.70 4.85 26.77%
DY 2.94 3.03 4.00 0.00 3.95 5.44 8.13 -49.14%
P/NAPS 0.71 0.99 1.15 0.69 0.65 0.64 0.66 4.97%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 28/09/07 29/06/07 27/03/07 27/12/06 26/09/06 29/06/06 -
Price 3.50 3.80 4.72 3.90 2.70 2.44 2.30 -
P/RPS 6.05 6.74 8.99 6.67 5.12 5.24 5.06 12.61%
P/EPS 14.84 23.36 23.14 10.74 10.59 10.26 19.30 -16.02%
EY 6.74 4.28 4.32 9.31 9.44 9.74 5.18 19.12%
DY 2.86 3.51 4.24 0.00 3.70 5.46 8.70 -52.27%
P/NAPS 0.73 0.85 1.09 0.88 0.70 0.64 0.62 11.47%

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