[SPB] QoQ Annualized Quarter Result on 31-Jan-2009 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
23-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -94.08%
YoY- -95.94%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 321,702 222,110 192,056 166,920 210,635 195,618 190,058 41.89%
PBT 61,558 22,054 -50,816 22,288 132,918 132,422 172,528 -49.59%
Tax -21,015 -20,590 -16,456 -12,868 -8,598 -13,786 -19,758 4.18%
NP 40,543 1,464 -67,272 9,420 124,320 118,636 152,770 -58.60%
-
NP to SH 32,973 -4,726 -73,698 7,016 118,552 114,206 147,702 -63.09%
-
Tax Rate 34.14% 93.36% - 57.74% 6.47% 10.41% 11.45% -
Total Cost 281,159 220,646 259,328 157,500 86,315 76,982 37,288 283.11%
-
Net Worth 1,745,790 1,707,106 1,670,579 1,736,804 1,731,662 1,707,602 1,687,335 2.29%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 34,365 50,478 75,622 - 34,358 45,810 68,730 -36.92%
Div Payout % 104.22% 0.00% 0.00% - 28.98% 40.11% 46.53% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 1,745,790 1,707,106 1,670,579 1,736,804 1,731,662 1,707,602 1,687,335 2.29%
NOSH 343,659 344,174 343,740 343,921 343,583 343,582 343,652 0.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 12.60% 0.66% -35.03% 5.64% 59.02% 60.65% 80.38% -
ROE 1.89% -0.28% -4.41% 0.40% 6.85% 6.69% 8.75% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 93.61 64.53 55.87 48.53 61.31 56.94 55.31 41.88%
EPS 9.60 -1.37 -21.44 2.04 34.50 33.24 42.98 -63.08%
DPS 10.00 14.67 22.00 0.00 10.00 13.33 20.00 -36.92%
NAPS 5.08 4.96 4.86 5.05 5.04 4.97 4.91 2.28%
Adjusted Per Share Value based on latest NOSH - 343,921
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 93.62 64.64 55.89 48.58 61.30 56.93 55.31 41.89%
EPS 9.60 -1.38 -21.45 2.04 34.50 33.24 42.98 -63.08%
DPS 10.00 14.69 22.01 0.00 10.00 13.33 20.00 -36.92%
NAPS 5.0806 4.9681 4.8617 5.0545 5.0395 4.9695 4.9105 2.28%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 3.21 3.08 3.08 2.96 2.49 3.06 3.14 -
P/RPS 3.43 4.77 5.51 6.10 4.06 5.37 5.68 -28.49%
P/EPS 33.46 -224.27 -14.37 145.10 7.22 9.21 7.31 174.91%
EY 2.99 -0.45 -6.96 0.69 13.86 10.86 13.69 -63.63%
DY 3.12 4.76 7.14 0.00 4.02 4.36 6.37 -37.78%
P/NAPS 0.63 0.62 0.63 0.59 0.49 0.62 0.64 -1.04%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 28/12/09 25/09/09 26/06/09 23/03/09 22/12/08 25/09/08 27/06/08 -
Price 3.16 3.31 3.08 2.96 2.50 2.74 3.08 -
P/RPS 3.38 5.13 5.51 6.10 4.08 4.81 5.57 -28.25%
P/EPS 32.93 -241.02 -14.37 145.10 7.25 8.24 7.17 175.53%
EY 3.04 -0.41 -6.96 0.69 13.80 12.13 13.95 -63.68%
DY 3.16 4.43 7.14 0.00 4.00 4.87 6.49 -38.02%
P/NAPS 0.62 0.67 0.63 0.59 0.50 0.55 0.63 -1.05%

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