[SPB] QoQ Annualized Quarter Result on 31-Oct-2004 [#4]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

30-Dec-2004

Admission Sponsor

Sponsor

Financial Year

31-Oct-2004

Quarter

31-Oct-2004 [#4]

Profit Trend

QoQ- 7.56%

YoY- 1.16%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Annualized Quarter Result
Revenue	178,060	200,194	190,108	178,520	173,810	176,712	166,036	4.77%
YoY %	-11.06%	5.31%	6.49%	2.71%	-1.64%	6.43%	-	-
Horiz. %	107.24%	120.57%	114.50%	107.52%	104.68%	106.43%	100.00%	-
PBT	71,666	87,130	114,572	102,511	99,073	103,926	113,024	-26.21%
YoY %	-17.75%	-23.95%	11.77%	3.47%	-4.67%	-8.05%	-	-
Horiz. %	63.41%	77.09%	101.37%	90.70%	87.66%	91.95%	100.00%	-
Tax	-13,033	-10,634	-7,024	-12,417	-15,308	-14,198	-7,552	43.92%
YoY %	-22.56%	-51.40%	43.43%	18.89%	-7.82%	-88.00%	-	-
Horiz. %	172.58%	140.81%	93.01%	164.42%	202.70%	188.00%	100.00%	-
NP	58,633	76,496	107,548	90,094	83,765	89,728	105,472	-32.41%
YoY %	-23.35%	-28.87%	19.37%	7.56%	-6.65%	-14.93%	-	-
Horiz. %	55.59%	72.53%	101.97%	85.42%	79.42%	85.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,633	76,496	107,548	90,094	83,765	89,728	105,472	-32.41%
YoY %	-23.35%	-28.87%	19.37%	7.56%	-6.65%	-14.93%	-	-
Horiz. %	55.59%	72.53%	101.97%	85.42%	79.42%	85.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.19%	12.20%	6.13%	12.11%	15.45%	13.66%	6.68%	-
YoY %	49.10%	99.02%	-49.38%	-21.62%	13.10%	104.49%	-	-
Horiz. %	272.31%	182.63%	91.77%	181.29%	231.29%	204.49%	100.00%	-
Total Cost	119,426	123,698	82,560	88,426	90,045	86,984	60,564	57.31%
YoY %	-3.45%	49.83%	-6.63%	-1.80%	3.52%	43.62%	-	-
Horiz. %	197.19%	204.24%	136.32%	146.00%	148.68%	143.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,247,103	1,244,004	1,261,832	1,230,116	1,195,992	1,181,716	1,192,919	3.00%
YoY %	0.25%	-1.41%	2.58%	2.85%	1.21%	-0.94%	-	-
Horiz. %	104.54%	104.28%	105.78%	103.12%	100.26%	99.06%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Dividend
Div	50,388	75,602	-	34,360	45,823	68,704	-	-
YoY %	-33.35%	0.00%	-	-25.02%	-33.30%	0.00%	-	-
Horiz. %	73.34%	110.04%	-	50.01%	66.70%	100.00%	-	-
Div Payout %	85.94%	98.83%	-	38.14%	54.70%	76.57%	-	-
YoY %	-13.04%	0.00%	-	-30.27%	-28.56%	0.00%	-	-
Horiz. %	112.24%	129.07%	-	49.81%	71.44%	100.00%	-	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Equity
Net Worth	1,247,103	1,244,004	1,261,832	1,230,116	1,195,992	1,181,716	1,192,919	3.00%
YoY %	0.25%	-1.41%	2.58%	2.85%	1.21%	-0.94%	-	-
Horiz. %	104.54%	104.28%	105.78%	103.12%	100.26%	99.06%	100.00%	-
NOSH	343,554	343,647	343,823	343,607	343,676	343,522	343,780	-0.04%
YoY %	-0.03%	-0.05%	0.06%	-0.02%	0.04%	-0.08%	-	-
Horiz. %	99.93%	99.96%	100.01%	99.95%	99.97%	99.92%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Ratio Analysis
NP Margin	32.93%	38.21%	56.57%	50.47%	48.19%	50.78%	63.52%	-
YoY %	-13.82%	-32.46%	12.09%	4.73%	-5.10%	-20.06%	-	-
Horiz. %	51.84%	60.15%	89.06%	79.46%	75.87%	79.94%	100.00%	-
ROE	4.70%	6.15%	8.52%	7.32%	7.00%	7.59%	8.84%	-
YoY %	-23.58%	-27.82%	16.39%	4.57%	-7.77%	-14.14%	-	-
Horiz. %	53.17%	69.57%	96.38%	82.81%	79.19%	85.86%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Per Share
RPS	51.83	58.26	55.29	51.95	50.57	51.44	48.30	4.81%
YoY %	-11.04%	5.37%	6.43%	2.73%	-1.69%	6.50%	-	-
Horiz. %	107.31%	120.62%	114.47%	107.56%	104.70%	106.50%	100.00%	-
EPS	17.07	22.26	31.28	26.22	24.37	26.12	30.68	-32.37%
YoY %	-23.32%	-28.84%	19.30%	7.59%	-6.70%	-14.86%	-	-
Horiz. %	55.64%	72.56%	101.96%	85.46%	79.43%	85.14%	100.00%	-
DPS	14.67	22.00	0.00	10.00	13.33	20.00	0.00	-
YoY %	-33.32%	0.00%	0.00%	-24.98%	-33.35%	0.00%	-	-
Horiz. %	73.35%	110.00%	0.00%	50.00%	66.65%	100.00%	-	-
NAPS	3.63	3.62	3.67	3.58	3.48	3.44	3.47	3.05%
YoY %	0.28%	-1.36%	2.51%	2.87%	1.16%	-0.86%	-	-
Horiz. %	104.61%	104.32%	105.76%	103.17%	100.29%	99.14%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 343,450
RPS	51.82	58.26	55.33	51.95	50.58	51.43	48.32	4.77%
YoY %	-11.05%	5.30%	6.51%	2.71%	-1.65%	6.44%	-	-
Horiz. %	107.24%	120.57%	114.51%	107.51%	104.68%	106.44%	100.00%	-
EPS	17.06	22.26	31.30	26.22	24.38	26.11	30.69	-32.41%
YoY %	-23.36%	-28.88%	19.37%	7.55%	-6.63%	-14.92%	-	-
Horiz. %	55.59%	72.53%	101.99%	85.43%	79.44%	85.08%	100.00%	-
DPS	14.66	22.00	0.00	10.00	13.34	19.99	0.00	-
YoY %	-33.36%	0.00%	0.00%	-25.04%	-33.27%	0.00%	-	-
Horiz. %	73.34%	110.06%	0.00%	50.03%	66.73%	100.00%	-	-
NAPS	3.6293	3.6203	3.6722	3.5799	3.4806	3.4391	3.4717	3.00%
YoY %	0.25%	-1.41%	2.58%	2.85%	1.21%	-0.94%	-	-
Horiz. %	104.54%	104.28%	105.78%	103.12%	100.26%	99.06%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	30/04/04	30/01/04	-
Price	2.08	2.18	2.23	2.15	2.26	2.44	2.28	-
P/RPS	4.01	3.74	4.03	4.14	4.47	4.74	4.72	-10.30%
YoY %	7.22%	-7.20%	-2.66%	-7.38%	-5.70%	0.42%	-	-
Horiz. %	84.96%	79.24%	85.38%	87.71%	94.70%	100.42%	100.00%	-
P/EPS	12.19	9.79	7.13	8.20	9.27	9.34	7.43	39.14%
YoY %	24.51%	37.31%	-13.05%	-11.54%	-0.75%	25.71%	-	-
Horiz. %	164.06%	131.76%	95.96%	110.36%	124.76%	125.71%	100.00%	-
EY	8.21	10.21	14.03	12.20	10.78	10.70	13.46	-28.09%
YoY %	-19.59%	-27.23%	15.00%	13.17%	0.75%	-20.51%	-	-
Horiz. %	61.00%	75.85%	104.23%	90.64%	80.09%	79.49%	100.00%	-
DY	7.05	10.09	0.00	4.65	5.90	8.20	0.00	-
YoY %	-30.13%	0.00%	0.00%	-21.19%	-28.05%	0.00%	-	-
Horiz. %	85.98%	123.05%	0.00%	56.71%	71.95%	100.00%	-	-
P/NAPS	0.57	0.60	0.61	0.60	0.65	0.71	0.66	-9.31%
YoY %	-5.00%	-1.64%	1.67%	-7.69%	-8.45%	7.58%	-	-
Horiz. %	86.36%	90.91%	92.42%	90.91%	98.48%	107.58%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	19/09/05	24/06/05	29/03/05	30/12/04	28/09/04	24/06/04	26/03/04	-
Price	2.37	1.98	2.17	2.18	2.12	2.26	2.51	-
P/RPS	4.57	3.40	3.92	4.20	4.19	4.39	5.20	-8.25%
YoY %	34.41%	-13.27%	-6.67%	0.24%	-4.56%	-15.58%	-	-
Horiz. %	87.88%	65.38%	75.38%	80.77%	80.58%	84.42%	100.00%	-
P/EPS	13.89	8.89	6.94	8.31	8.70	8.65	8.18	42.37%
YoY %	56.24%	28.10%	-16.49%	-4.48%	0.58%	5.75%	-	-
Horiz. %	169.80%	108.68%	84.84%	101.59%	106.36%	105.75%	100.00%	-
EY	7.20	11.24	14.41	12.03	11.50	11.56	12.22	-29.74%
YoY %	-35.94%	-22.00%	19.78%	4.61%	-0.52%	-5.40%	-	-
Horiz. %	58.92%	91.98%	117.92%	98.45%	94.11%	94.60%	100.00%	-
DY	6.19	11.11	0.00	4.59	6.29	8.85	0.00	-
YoY %	-44.28%	0.00%	0.00%	-27.03%	-28.93%	0.00%	-	-
Horiz. %	69.94%	125.54%	0.00%	51.86%	71.07%	100.00%	-	-
P/NAPS	0.65	0.55	0.59	0.61	0.61	0.66	0.72	-6.59%
YoY %	18.18%	-6.78%	-3.28%	0.00%	-7.58%	-8.33%	-	-
Horiz. %	90.28%	76.39%	81.94%	84.72%	84.72%	91.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos