[SPB] QoQ Cumulative Quarter Result on 31-Jan-2004 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- -70.39%
YoY- 37.61%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 178,520 130,358 88,356 41,509 162,698 154,079 73,794 79.72%
PBT 102,511 74,305 51,963 28,256 100,289 65,334 43,455 76.74%
Tax -12,417 -11,481 -7,099 -1,888 -11,230 -7,128 -4,609 93.03%
NP 90,094 62,824 44,864 26,368 89,059 58,206 38,846 74.76%
-
NP to SH 90,094 62,824 44,864 26,368 89,059 58,206 38,846 74.76%
-
Tax Rate 12.11% 15.45% 13.66% 6.68% 11.20% 10.91% 10.61% -
Total Cost 88,426 67,534 43,492 15,141 73,639 95,873 34,948 85.16%
-
Net Worth 1,230,116 1,195,992 1,181,716 1,192,919 1,157,904 1,123,575 1,102,525 7.53%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 34,360 34,367 34,352 - 30,923 30,924 30,911 7.27%
Div Payout % 38.14% 54.70% 76.57% - 34.72% 53.13% 79.58% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 1,230,116 1,195,992 1,181,716 1,192,919 1,157,904 1,123,575 1,102,525 7.53%
NOSH 343,607 343,676 343,522 343,780 343,591 343,600 343,465 0.02%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 50.47% 48.19% 50.78% 63.52% 54.74% 37.78% 52.64% -
ROE 7.32% 5.25% 3.80% 2.21% 7.69% 5.18% 3.52% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 51.95 37.93 25.72 12.07 47.35 44.84 21.49 79.64%
EPS 26.22 18.28 13.06 7.67 25.92 16.94 11.31 74.71%
DPS 10.00 10.00 10.00 0.00 9.00 9.00 9.00 7.24%
NAPS 3.58 3.48 3.44 3.47 3.37 3.27 3.21 7.50%
Adjusted Per Share Value based on latest NOSH - 343,780
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 51.95 37.94 25.71 12.08 47.35 44.84 21.48 79.69%
EPS 26.22 18.28 13.06 7.67 25.92 16.94 11.31 74.71%
DPS 10.00 10.00 10.00 0.00 9.00 9.00 9.00 7.24%
NAPS 3.5799 3.4806 3.4391 3.4717 3.3698 3.2698 3.2086 7.53%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 2.15 2.26 2.44 2.28 2.42 2.49 1.68 -
P/RPS 4.14 5.96 9.49 18.88 5.11 5.55 7.82 -34.43%
P/EPS 8.20 12.36 18.68 29.73 9.34 14.70 14.85 -32.57%
EY 12.20 8.09 5.35 3.36 10.71 6.80 6.73 48.40%
DY 4.65 4.42 4.10 0.00 3.72 3.61 5.36 -8.99%
P/NAPS 0.60 0.65 0.71 0.66 0.72 0.76 0.52 9.96%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 30/12/04 28/09/04 24/06/04 26/03/04 29/12/03 30/09/03 30/06/03 -
Price 2.18 2.12 2.26 2.51 2.09 2.26 1.69 -
P/RPS 4.20 5.59 8.79 20.79 4.41 5.04 7.87 -34.08%
P/EPS 8.31 11.60 17.30 32.72 8.06 13.34 14.94 -32.24%
EY 12.03 8.62 5.78 3.06 12.40 7.50 6.69 47.61%
DY 4.59 4.72 4.42 0.00 4.31 3.98 5.33 -9.44%
P/NAPS 0.61 0.61 0.66 0.72 0.62 0.69 0.53 9.77%

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