[SPB] QoQ Annualized Quarter Result on 31-Jul-2009 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
25-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- 93.59%
YoY- -104.14%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 216,530 223,628 321,702 222,110 192,056 166,920 210,635 1.86%
PBT -7,518 49,076 61,558 22,054 -50,816 22,288 132,918 -
Tax -20,978 -17,232 -21,015 -20,590 -16,456 -12,868 -8,598 81.53%
NP -28,496 31,844 40,543 1,464 -67,272 9,420 124,320 -
-
NP to SH -37,698 27,104 32,973 -4,726 -73,698 7,016 118,552 -
-
Tax Rate - 35.11% 34.14% 93.36% - 57.74% 6.47% -
Total Cost 245,026 191,784 281,159 220,646 259,328 157,500 86,315 100.86%
-
Net Worth 1,699,500 1,754,192 1,745,790 1,707,106 1,670,579 1,736,804 1,731,662 -1.24%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - 34,365 50,478 75,622 - 34,358 -
Div Payout % - - 104.22% 0.00% 0.00% - 28.98% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 1,699,500 1,754,192 1,745,790 1,707,106 1,670,579 1,736,804 1,731,662 -1.24%
NOSH 343,333 343,959 343,659 344,174 343,740 343,921 343,583 -0.04%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin -13.16% 14.24% 12.60% 0.66% -35.03% 5.64% 59.02% -
ROE -2.22% 1.55% 1.89% -0.28% -4.41% 0.40% 6.85% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 63.07 65.02 93.61 64.53 55.87 48.53 61.31 1.91%
EPS -10.98 7.88 9.60 -1.37 -21.44 2.04 34.50 -
DPS 0.00 0.00 10.00 14.67 22.00 0.00 10.00 -
NAPS 4.95 5.10 5.08 4.96 4.86 5.05 5.04 -1.19%
Adjusted Per Share Value based on latest NOSH - 343,694
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 63.01 65.08 93.62 64.64 55.89 48.58 61.30 1.85%
EPS -10.97 7.89 9.60 -1.38 -21.45 2.04 34.50 -
DPS 0.00 0.00 10.00 14.69 22.01 0.00 10.00 -
NAPS 4.9459 5.1051 5.0806 4.9681 4.8617 5.0545 5.0395 -1.24%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 3.50 3.42 3.21 3.08 3.08 2.96 2.49 -
P/RPS 5.55 5.26 3.43 4.77 5.51 6.10 4.06 23.24%
P/EPS -31.88 43.40 33.46 -224.27 -14.37 145.10 7.22 -
EY -3.14 2.30 2.99 -0.45 -6.96 0.69 13.86 -
DY 0.00 0.00 3.12 4.76 7.14 0.00 4.02 -
P/NAPS 0.71 0.67 0.63 0.62 0.63 0.59 0.49 28.13%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 21/06/10 24/03/10 28/12/09 25/09/09 26/06/09 23/03/09 22/12/08 -
Price 3.26 3.44 3.16 3.31 3.08 2.96 2.50 -
P/RPS 5.17 5.29 3.38 5.13 5.51 6.10 4.08 17.14%
P/EPS -29.69 43.65 32.93 -241.02 -14.37 145.10 7.25 -
EY -3.37 2.29 3.04 -0.41 -6.96 0.69 13.80 -
DY 0.00 0.00 3.16 4.43 7.14 0.00 4.00 -
P/NAPS 0.66 0.67 0.62 0.67 0.63 0.59 0.50 20.39%

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