[SPB] QoQ Cumulative Quarter Result on 31-Jan-2006 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
27-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- -84.44%
YoY- -62.72%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 181,119 119,953 78,048 40,523 185,118 133,545 100,097 48.32%
PBT 134,498 75,663 28,253 12,196 78,585 53,750 43,565 111.58%
Tax -44,878 -13,048 -6,494 -1,922 -14,183 -9,775 -5,317 312.94%
NP 89,620 62,615 21,759 10,274 64,402 43,975 38,248 76.13%
-
NP to SH 87,613 61,253 20,481 10,023 64,402 43,975 38,248 73.50%
-
Tax Rate 33.37% 17.24% 22.99% 15.76% 18.05% 18.19% 12.20% -
Total Cost 91,499 57,338 56,289 30,249 120,716 89,570 61,849 29.74%
-
Net Worth 1,329,971 1,315,754 1,274,907 1,287,200 1,264,671 1,247,103 1,244,004 4.54%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 34,366 34,353 34,364 - 37,802 37,791 37,801 -6.13%
Div Payout % 39.22% 56.09% 167.79% - 58.70% 85.94% 98.83% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 1,329,971 1,315,754 1,274,907 1,287,200 1,264,671 1,247,103 1,244,004 4.54%
NOSH 343,661 343,538 343,640 343,253 343,660 343,554 343,647 0.00%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 49.48% 52.20% 27.88% 25.35% 34.79% 32.93% 38.21% -
ROE 6.59% 4.66% 1.61% 0.78% 5.09% 3.53% 3.07% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 52.70 34.92 22.71 11.81 53.87 38.87 29.13 48.31%
EPS 25.50 17.83 5.96 2.92 18.74 12.80 11.13 73.52%
DPS 10.00 10.00 10.00 0.00 11.00 11.00 11.00 -6.14%
NAPS 3.87 3.83 3.71 3.75 3.68 3.63 3.62 4.53%
Adjusted Per Share Value based on latest NOSH - 343,253
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 52.71 34.91 22.71 11.79 53.87 38.86 29.13 48.33%
EPS 25.50 17.83 5.96 2.92 18.74 12.80 11.13 73.52%
DPS 10.00 10.00 10.00 0.00 11.00 11.00 11.00 -6.14%
NAPS 3.8705 3.8291 3.7103 3.746 3.6805 3.6293 3.6203 4.54%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.53 2.45 2.46 2.48 2.44 2.08 2.18 -
P/RPS 4.80 7.02 10.83 21.01 4.53 5.35 7.48 -25.54%
P/EPS 9.92 13.74 41.28 84.93 13.02 16.25 19.59 -36.39%
EY 10.08 7.28 2.42 1.18 7.68 6.15 5.11 57.09%
DY 3.95 4.08 4.07 0.00 4.51 5.29 5.05 -15.06%
P/NAPS 0.65 0.64 0.66 0.66 0.66 0.57 0.60 5.46%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 27/12/06 26/09/06 29/06/06 27/03/06 30/12/05 19/09/05 24/06/05 -
Price 2.70 2.44 2.30 2.47 2.47 2.37 1.98 -
P/RPS 5.12 6.99 10.13 20.92 4.59 6.10 6.80 -17.19%
P/EPS 10.59 13.68 38.59 84.59 13.18 18.52 17.79 -29.16%
EY 9.44 7.31 2.59 1.18 7.59 5.40 5.62 41.17%
DY 3.70 4.10 4.35 0.00 4.45 4.64 5.56 -23.72%
P/NAPS 0.70 0.64 0.62 0.66 0.67 0.65 0.55 17.39%

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