[SPB] QoQ Cumulative Quarter Result on 31-Jul-2004 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- 40.03%
YoY- 7.93%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 100,097 47,527 178,520 130,358 88,356 41,509 162,698 -27.68%
PBT 43,565 28,643 102,511 74,305 51,963 28,256 100,289 -42.67%
Tax -5,317 -1,756 -12,417 -11,481 -7,099 -1,888 -11,230 -39.28%
NP 38,248 26,887 90,094 62,824 44,864 26,368 89,059 -43.10%
-
NP to SH 38,248 26,887 90,094 62,824 44,864 26,368 89,059 -43.10%
-
Tax Rate 12.20% 6.13% 12.11% 15.45% 13.66% 6.68% 11.20% -
Total Cost 61,849 20,640 88,426 67,534 43,492 15,141 73,639 -10.99%
-
Net Worth 1,244,004 1,261,832 1,230,116 1,195,992 1,181,716 1,192,919 1,157,904 4.90%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 37,801 - 34,360 34,367 34,352 - 30,923 14.34%
Div Payout % 98.83% - 38.14% 54.70% 76.57% - 34.72% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 1,244,004 1,261,832 1,230,116 1,195,992 1,181,716 1,192,919 1,157,904 4.90%
NOSH 343,647 343,823 343,607 343,676 343,522 343,780 343,591 0.01%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 38.21% 56.57% 50.47% 48.19% 50.78% 63.52% 54.74% -
ROE 3.07% 2.13% 7.32% 5.25% 3.80% 2.21% 7.69% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 29.13 13.82 51.95 37.93 25.72 12.07 47.35 -27.68%
EPS 11.13 7.82 26.22 18.28 13.06 7.67 25.92 -43.11%
DPS 11.00 0.00 10.00 10.00 10.00 0.00 9.00 14.32%
NAPS 3.62 3.67 3.58 3.48 3.44 3.47 3.37 4.89%
Adjusted Per Share Value based on latest NOSH - 343,403
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 29.13 13.83 51.95 37.94 25.71 12.08 47.35 -27.68%
EPS 11.13 7.82 26.22 18.28 13.06 7.67 25.92 -43.11%
DPS 11.00 0.00 10.00 10.00 10.00 0.00 9.00 14.32%
NAPS 3.6203 3.6722 3.5799 3.4806 3.4391 3.4717 3.3698 4.90%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.18 2.23 2.15 2.26 2.44 2.28 2.42 -
P/RPS 7.48 16.13 4.14 5.96 9.49 18.88 5.11 28.94%
P/EPS 19.59 28.52 8.20 12.36 18.68 29.73 9.34 63.92%
EY 5.11 3.51 12.20 8.09 5.35 3.36 10.71 -38.96%
DY 5.05 0.00 4.65 4.42 4.10 0.00 3.72 22.62%
P/NAPS 0.60 0.61 0.60 0.65 0.71 0.66 0.72 -11.45%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 24/06/05 29/03/05 30/12/04 28/09/04 24/06/04 26/03/04 29/12/03 -
Price 1.98 2.17 2.18 2.12 2.26 2.51 2.09 -
P/RPS 6.80 15.70 4.20 5.59 8.79 20.79 4.41 33.50%
P/EPS 17.79 27.75 8.31 11.60 17.30 32.72 8.06 69.60%
EY 5.62 3.60 12.03 8.62 5.78 3.06 12.40 -41.02%
DY 5.56 0.00 4.59 4.72 4.42 0.00 4.31 18.52%
P/NAPS 0.55 0.59 0.61 0.61 0.66 0.72 0.62 -7.68%

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