[SPB] QoQ Cumulative Quarter Result on 31-Jul-2002 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jul-2002 [#3]
Profit Trend
QoQ- 1.38%
YoY- 300.58%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 73,794 33,791 138,328 82,108 48,695 20,283 207,628 -49.91%
PBT 43,455 20,579 104,876 112,150 108,327 96,920 56,945 -16.53%
Tax -4,609 -1,417 -16,448 -18,411 -15,867 -13,495 -15,254 -55.07%
NP 38,846 19,162 88,428 93,739 92,460 83,425 41,691 -4.61%
-
NP to SH 38,846 19,162 88,428 93,739 92,460 83,425 41,691 -4.61%
-
Tax Rate 10.61% 6.89% 15.68% 16.42% 14.65% 13.92% 26.79% -
Total Cost 34,948 14,629 49,900 -11,631 -43,765 -63,142 165,937 -64.70%
-
Net Worth 1,102,525 1,105,764 1,086,018 1,099,577 1,096,051 1,082,325 1,000,171 6.73%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 30,911 - - - - - - -
Div Payout % 79.58% - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 1,102,525 1,105,764 1,086,018 1,099,577 1,096,051 1,082,325 1,000,171 6.73%
NOSH 343,465 343,405 343,676 343,618 343,589 343,595 343,701 -0.04%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 52.64% 56.71% 63.93% 114.17% 189.88% 411.31% 20.08% -
ROE 3.52% 1.73% 8.14% 8.53% 8.44% 7.71% 4.17% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 21.49 9.84 40.25 23.90 14.17 5.90 60.41 -49.88%
EPS 11.31 5.58 25.73 27.28 26.91 24.28 12.13 -4.57%
DPS 9.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.22 3.16 3.20 3.19 3.15 2.91 6.77%
Adjusted Per Share Value based on latest NOSH - 345,675
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 21.48 9.83 40.26 23.90 14.17 5.90 60.42 -49.91%
EPS 11.31 5.58 25.73 27.28 26.91 24.28 12.13 -4.57%
DPS 9.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2086 3.218 3.1605 3.20 3.1897 3.1498 2.9107 6.73%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.68 1.53 1.76 1.81 2.09 1.63 1.39 -
P/RPS 7.82 15.55 4.37 7.57 14.75 27.61 2.30 126.61%
P/EPS 14.85 27.42 6.84 6.63 7.77 6.71 11.46 18.91%
EY 6.73 3.65 14.62 15.07 12.88 14.90 8.73 -15.96%
DY 5.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.56 0.57 0.66 0.52 0.48 5.49%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 28/03/03 30/12/02 26/09/02 28/06/02 28/03/02 31/12/01 -
Price 1.69 1.45 1.69 1.67 1.82 1.66 1.65 -
P/RPS 7.87 14.74 4.20 6.99 12.84 28.12 2.73 102.94%
P/EPS 14.94 25.99 6.57 6.12 6.76 6.84 13.60 6.48%
EY 6.69 3.85 15.22 16.34 14.79 14.63 7.35 -6.09%
DY 5.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.53 0.52 0.57 0.53 0.57 -4.74%

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