[SPB] QoQ Annualized Quarter Result on 31-Jul-2002 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jul-2002 [#3]
Profit Trend
QoQ- -32.41%
YoY- 300.58%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 147,588 135,164 138,328 109,477 97,390 81,132 207,628 -20.40%
PBT 86,910 82,316 104,876 149,533 216,654 387,680 56,945 32.66%
Tax -9,218 -5,668 -16,448 -24,548 -31,734 -53,980 -15,254 -28.58%
NP 77,692 76,648 88,428 124,985 184,920 333,700 41,691 51.60%
-
NP to SH 77,692 76,648 88,428 124,985 184,920 333,700 41,691 51.60%
-
Tax Rate 10.61% 6.89% 15.68% 16.42% 14.65% 13.92% 26.79% -
Total Cost 69,896 58,516 49,900 -15,508 -87,530 -252,568 165,937 -43.89%
-
Net Worth 1,102,525 1,105,764 1,086,018 1,099,577 1,096,051 1,082,325 1,000,171 6.73%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 61,823 - - - - - - -
Div Payout % 79.58% - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 1,102,525 1,105,764 1,086,018 1,099,577 1,096,051 1,082,325 1,000,171 6.73%
NOSH 343,465 343,405 343,676 343,618 343,589 343,595 343,701 -0.04%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 52.64% 56.71% 63.93% 114.17% 189.88% 411.31% 20.08% -
ROE 7.05% 6.93% 8.14% 11.37% 16.87% 30.83% 4.17% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 42.97 39.36 40.25 31.86 28.34 23.61 60.41 -20.36%
EPS 22.62 22.32 25.73 36.37 53.82 97.12 12.13 51.67%
DPS 18.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.22 3.16 3.20 3.19 3.15 2.91 6.77%
Adjusted Per Share Value based on latest NOSH - 345,675
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 42.95 39.34 40.26 31.86 28.34 23.61 60.42 -20.39%
EPS 22.61 22.31 25.73 36.37 53.82 97.11 12.13 51.63%
DPS 17.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2086 3.218 3.1605 3.20 3.1897 3.1498 2.9107 6.73%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.68 1.53 1.76 1.81 2.09 1.63 1.39 -
P/RPS 3.91 3.89 4.37 5.68 7.37 6.90 2.30 42.57%
P/EPS 7.43 6.85 6.84 4.98 3.88 1.68 11.46 -25.15%
EY 13.46 14.59 14.62 20.10 25.75 59.58 8.73 33.56%
DY 10.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.56 0.57 0.66 0.52 0.48 5.49%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 28/03/03 30/12/02 26/09/02 28/06/02 28/03/02 31/12/01 -
Price 1.69 1.45 1.69 1.67 1.82 1.66 1.65 -
P/RPS 3.93 3.68 4.20 5.24 6.42 7.03 2.73 27.57%
P/EPS 7.47 6.50 6.57 4.59 3.38 1.71 13.60 -33.00%
EY 13.38 15.39 15.22 21.78 29.57 58.51 7.35 49.25%
DY 10.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.53 0.52 0.57 0.53 0.57 -4.74%

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