[SPB] QoQ Cumulative Quarter Result on 30-Apr-2003 [#2]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- 102.72%
YoY- -57.99%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 41,509 162,698 154,079 73,794 33,791 138,328 82,108 -36.46%
PBT 28,256 100,289 65,334 43,455 20,579 104,876 112,150 -60.00%
Tax -1,888 -11,230 -7,128 -4,609 -1,417 -16,448 -18,411 -78.00%
NP 26,368 89,059 58,206 38,846 19,162 88,428 93,739 -56.96%
-
NP to SH 26,368 89,059 58,206 38,846 19,162 88,428 93,739 -56.96%
-
Tax Rate 6.68% 11.20% 10.91% 10.61% 6.89% 15.68% 16.42% -
Total Cost 15,141 73,639 95,873 34,948 14,629 49,900 -11,631 -
-
Net Worth 1,192,919 1,157,904 1,123,575 1,102,525 1,105,764 1,086,018 1,099,577 5.56%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - 30,923 30,924 30,911 - - - -
Div Payout % - 34.72% 53.13% 79.58% - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 1,192,919 1,157,904 1,123,575 1,102,525 1,105,764 1,086,018 1,099,577 5.56%
NOSH 343,780 343,591 343,600 343,465 343,405 343,676 343,618 0.03%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 63.52% 54.74% 37.78% 52.64% 56.71% 63.93% 114.17% -
ROE 2.21% 7.69% 5.18% 3.52% 1.73% 8.14% 8.53% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 12.07 47.35 44.84 21.49 9.84 40.25 23.90 -36.50%
EPS 7.67 25.92 16.94 11.31 5.58 25.73 27.28 -56.98%
DPS 0.00 9.00 9.00 9.00 0.00 0.00 0.00 -
NAPS 3.47 3.37 3.27 3.21 3.22 3.16 3.20 5.53%
Adjusted Per Share Value based on latest NOSH - 343,525
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 12.08 47.35 44.84 21.48 9.83 40.26 23.90 -36.46%
EPS 7.67 25.92 16.94 11.31 5.58 25.73 27.28 -56.98%
DPS 0.00 9.00 9.00 9.00 0.00 0.00 0.00 -
NAPS 3.4717 3.3698 3.2698 3.2086 3.218 3.1605 3.20 5.56%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 2.28 2.42 2.49 1.68 1.53 1.76 1.81 -
P/RPS 18.88 5.11 5.55 7.82 15.55 4.37 7.57 83.60%
P/EPS 29.73 9.34 14.70 14.85 27.42 6.84 6.63 171.18%
EY 3.36 10.71 6.80 6.73 3.65 14.62 15.07 -63.13%
DY 0.00 3.72 3.61 5.36 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.76 0.52 0.48 0.56 0.57 10.23%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 26/03/04 29/12/03 30/09/03 30/06/03 28/03/03 30/12/02 26/09/02 -
Price 2.51 2.09 2.26 1.69 1.45 1.69 1.67 -
P/RPS 20.79 4.41 5.04 7.87 14.74 4.20 6.99 106.40%
P/EPS 32.72 8.06 13.34 14.94 25.99 6.57 6.12 204.82%
EY 3.06 12.40 7.50 6.69 3.85 15.22 16.34 -67.16%
DY 0.00 4.31 3.98 5.33 0.00 0.00 0.00 -
P/NAPS 0.72 0.62 0.69 0.53 0.45 0.53 0.52 24.15%

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