[SPB] QoQ Annualized Quarter Result on 31-Oct-2007 [#4]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

28-Dec-2007

Admission Sponsor

Sponsor

Financial Year

31-Oct-2007

Quarter

31-Oct-2007 [#4]

Profit Trend

QoQ- 44.99%

YoY- -7.53%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Annualized Quarter Result
Revenue	195,618	190,058	163,948	198,640	193,618	180,442	200,860	-1.74%
YoY %	2.93%	15.93%	-17.46%	2.59%	7.30%	-10.17%	-	-
Horiz. %	97.39%	94.62%	81.62%	98.89%	96.39%	89.83%	100.00%	-
PBT	132,422	172,528	190,536	106,221	76,562	92,606	145,332	-6.01%
YoY %	-23.25%	-9.45%	79.38%	38.74%	-17.33%	-36.28%	-	-
Horiz. %	91.12%	118.71%	131.10%	73.09%	52.68%	63.72%	100.00%	-
Tax	-13,786	-19,758	-16,260	-21,686	-18,222	-20,066	-19,296	-20.09%
YoY %	30.23%	-21.51%	25.02%	-19.01%	9.19%	-3.99%	-	-
Horiz. %	71.44%	102.39%	84.27%	112.39%	94.43%	103.99%	100.00%	-
NP	118,636	152,770	174,276	84,535	58,340	72,540	126,036	-3.95%
YoY %	-22.34%	-12.34%	106.16%	44.90%	-19.58%	-42.45%	-	-
Horiz. %	94.13%	121.21%	138.27%	67.07%	46.29%	57.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	114,206	147,702	172,644	81,013	55,873	70,116	124,840	-5.76%
YoY %	-22.68%	-14.45%	113.11%	44.99%	-20.31%	-43.84%	-	-
Horiz. %	91.48%	118.31%	138.29%	64.89%	44.76%	56.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.41%	11.45%	8.53%	20.42%	23.80%	21.67%	13.28%	-
YoY %	-9.08%	34.23%	-58.23%	-14.20%	9.83%	63.18%	-	-
Horiz. %	78.39%	86.22%	64.23%	153.77%	179.22%	163.18%	100.00%	-
Total Cost	76,982	37,288	-10,328	114,105	135,278	107,902	74,824	1.91%
YoY %	106.45%	461.04%	-109.05%	-15.65%	25.37%	44.21%	-	-
Horiz. %	102.88%	49.83%	-13.80%	152.50%	180.79%	144.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,707,602	1,687,335	1,673,519	1,649,213	1,528,501	1,491,683	1,515,816	8.27%
YoY %	1.20%	0.83%	1.47%	7.90%	2.47%	-1.59%	-	-
Horiz. %	112.65%	111.32%	110.40%	108.80%	100.84%	98.41%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	45,810	68,730	137,455	34,358	45,797	68,741	-	-
YoY %	-33.35%	-50.00%	300.07%	-24.98%	-33.38%	0.00%	-	-
Horiz. %	66.64%	99.98%	199.96%	49.98%	66.62%	100.00%	-	-
Div Payout %	40.11%	46.53%	79.62%	42.41%	81.97%	98.04%	-	-
YoY %	-13.80%	-41.56%	87.74%	-48.26%	-16.39%	0.00%	-	-
Horiz. %	40.91%	47.46%	81.21%	43.26%	83.61%	100.00%	-	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	1,707,602	1,687,335	1,673,519	1,649,213	1,528,501	1,491,683	1,515,816	8.27%
YoY %	1.20%	0.83%	1.47%	7.90%	2.47%	-1.59%	-	-
Horiz. %	112.65%	111.32%	110.40%	108.80%	100.84%	98.41%	100.00%	-
NOSH	343,582	343,652	343,638	343,586	343,483	343,705	343,722	-0.02%
YoY %	-0.02%	0.00%	0.02%	0.03%	-0.06%	-0.00%	-	-
Horiz. %	99.96%	99.98%	99.98%	99.96%	99.93%	100.00%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	60.65%	80.38%	106.30%	42.56%	30.13%	40.20%	62.75%	-
YoY %	-24.55%	-24.38%	149.77%	41.25%	-25.05%	-35.94%	-	-
Horiz. %	96.65%	128.10%	169.40%	67.82%	48.02%	64.06%	100.00%	-
ROE	6.69%	8.75%	10.32%	4.91%	3.66%	4.70%	8.24%	-
YoY %	-23.54%	-15.21%	110.18%	34.15%	-22.13%	-42.96%	-	-
Horiz. %	81.19%	106.19%	125.24%	59.59%	44.42%	57.04%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	56.94	55.31	47.71	57.81	56.37	52.50	58.44	-1.72%
YoY %	2.95%	15.93%	-17.47%	2.55%	7.37%	-10.16%	-	-
Horiz. %	97.43%	94.64%	81.64%	98.92%	96.46%	89.84%	100.00%	-
EPS	33.24	42.98	50.24	23.58	16.27	20.40	36.32	-5.74%
YoY %	-22.66%	-14.45%	113.06%	44.93%	-20.25%	-43.83%	-	-
Horiz. %	91.52%	118.34%	138.33%	64.92%	44.80%	56.17%	100.00%	-
DPS	13.33	20.00	40.00	10.00	13.33	20.00	0.00	-
YoY %	-33.35%	-50.00%	300.00%	-24.98%	-33.35%	0.00%	-	-
Horiz. %	66.65%	100.00%	200.00%	50.00%	66.65%	100.00%	-	-
NAPS	4.97	4.91	4.87	4.80	4.45	4.34	4.41	8.30%
YoY %	1.22%	0.82%	1.46%	7.87%	2.53%	-1.59%	-	-
Horiz. %	112.70%	111.34%	110.43%	108.84%	100.91%	98.41%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 343,696
RPS	56.93	55.31	47.71	57.81	56.35	52.51	58.45	-1.74%
YoY %	2.93%	15.93%	-17.47%	2.59%	7.31%	-10.16%	-	-
Horiz. %	97.40%	94.63%	81.63%	98.91%	96.41%	89.84%	100.00%	-
EPS	33.24	42.98	50.24	23.58	16.26	20.41	36.33	-5.75%
YoY %	-22.66%	-14.45%	113.06%	45.02%	-20.33%	-43.82%	-	-
Horiz. %	91.49%	118.30%	138.29%	64.91%	44.76%	56.18%	100.00%	-
DPS	13.33	20.00	40.00	10.00	13.33	20.01	0.00	-
YoY %	-33.35%	-50.00%	300.00%	-24.98%	-33.38%	0.00%	-	-
Horiz. %	66.62%	99.95%	199.90%	49.98%	66.62%	100.00%	-	-
NAPS	4.9695	4.9105	4.8703	4.7996	4.4483	4.3411	4.4114	8.27%
YoY %	1.20%	0.83%	1.47%	7.90%	2.47%	-1.59%	-	-
Horiz. %	112.65%	111.31%	110.40%	108.80%	100.84%	98.41%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	3.06	3.14	3.32	3.40	4.40	5.00	3.06	-
P/RPS	5.37	5.68	6.96	5.88	7.81	9.52	5.24	1.64%
YoY %	-5.46%	-18.39%	18.37%	-24.71%	-17.96%	81.68%	-	-
Horiz. %	102.48%	108.40%	132.82%	112.21%	149.05%	181.68%	100.00%	-
P/EPS	9.21	7.31	6.61	14.42	27.05	24.51	8.43	6.08%
YoY %	25.99%	10.59%	-54.16%	-46.69%	10.36%	190.75%	-	-
Horiz. %	109.25%	86.71%	78.41%	171.06%	320.88%	290.75%	100.00%	-
EY	10.86	13.69	15.13	6.93	3.70	4.08	11.87	-5.76%
YoY %	-20.67%	-9.52%	118.33%	87.30%	-9.31%	-65.63%	-	-
Horiz. %	91.49%	115.33%	127.46%	58.38%	31.17%	34.37%	100.00%	-
DY	4.36	6.37	12.05	2.94	3.03	4.00	0.00	-
YoY %	-31.55%	-47.14%	309.86%	-2.97%	-24.25%	0.00%	-	-
Horiz. %	109.00%	159.25%	301.25%	73.50%	75.75%	100.00%	-	-
P/NAPS	0.62	0.64	0.68	0.71	0.99	1.15	0.69	-6.88%
YoY %	-3.12%	-5.88%	-4.23%	-28.28%	-13.91%	66.67%	-	-
Horiz. %	89.86%	92.75%	98.55%	102.90%	143.48%	166.67%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	25/09/08	27/06/08	25/03/08	28/12/07	28/09/07	29/06/07	27/03/07	-
Price	2.74	3.08	2.94	3.50	3.80	4.72	3.90	-
P/RPS	4.81	5.57	6.16	6.05	6.74	8.99	6.67	-19.59%
YoY %	-13.64%	-9.58%	1.82%	-10.24%	-25.03%	34.78%	-	-
Horiz. %	72.11%	83.51%	92.35%	90.70%	101.05%	134.78%	100.00%	-
P/EPS	8.24	7.17	5.85	14.84	23.36	23.14	10.74	-16.20%
YoY %	14.92%	22.56%	-60.58%	-36.47%	0.95%	115.46%	-	-
Horiz. %	76.72%	66.76%	54.47%	138.18%	217.50%	215.46%	100.00%	-
EY	12.13	13.95	17.09	6.74	4.28	4.32	9.31	19.31%
YoY %	-13.05%	-18.37%	153.56%	57.48%	-0.93%	-53.60%	-	-
Horiz. %	130.29%	149.84%	183.57%	72.40%	45.97%	46.40%	100.00%	-
DY	4.87	6.49	13.61	2.86	3.51	4.24	0.00	-
YoY %	-24.96%	-52.31%	375.87%	-18.52%	-17.22%	0.00%	-	-
Horiz. %	114.86%	153.07%	320.99%	67.45%	82.78%	100.00%	-	-
P/NAPS	0.55	0.63	0.60	0.73	0.85	1.09	0.88	-26.92%
YoY %	-12.70%	5.00%	-17.81%	-14.12%	-22.02%	23.86%	-	-
Horiz. %	62.50%	71.59%	68.18%	82.95%	96.59%	123.86%	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