[SPB] QoQ Cumulative Quarter Result on 31-Jul-2005 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- 14.97%
YoY- -30.0%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 78,048 40,523 185,118 133,545 100,097 47,527 178,520 -42.48%
PBT 28,253 12,196 78,585 53,750 43,565 28,643 102,511 -57.74%
Tax -6,494 -1,922 -14,183 -9,775 -5,317 -1,756 -12,417 -35.16%
NP 21,759 10,274 64,402 43,975 38,248 26,887 90,094 -61.31%
-
NP to SH 20,481 10,023 64,402 43,975 38,248 26,887 90,094 -62.85%
-
Tax Rate 22.99% 15.76% 18.05% 18.19% 12.20% 6.13% 12.11% -
Total Cost 56,289 30,249 120,716 89,570 61,849 20,640 88,426 -26.06%
-
Net Worth 1,274,907 1,287,200 1,264,671 1,247,103 1,244,004 1,261,832 1,230,116 2.41%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 34,364 - 37,802 37,791 37,801 - 34,360 0.00%
Div Payout % 167.79% - 58.70% 85.94% 98.83% - 38.14% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 1,274,907 1,287,200 1,264,671 1,247,103 1,244,004 1,261,832 1,230,116 2.41%
NOSH 343,640 343,253 343,660 343,554 343,647 343,823 343,607 0.00%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 27.88% 25.35% 34.79% 32.93% 38.21% 56.57% 50.47% -
ROE 1.61% 0.78% 5.09% 3.53% 3.07% 2.13% 7.32% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 22.71 11.81 53.87 38.87 29.13 13.82 51.95 -42.48%
EPS 5.96 2.92 18.74 12.80 11.13 7.82 26.22 -62.85%
DPS 10.00 0.00 11.00 11.00 11.00 0.00 10.00 0.00%
NAPS 3.71 3.75 3.68 3.63 3.62 3.67 3.58 2.41%
Adjusted Per Share Value based on latest NOSH - 342,934
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 22.71 11.79 53.87 38.86 29.13 13.83 51.95 -42.48%
EPS 5.96 2.92 18.74 12.80 11.13 7.82 26.22 -62.85%
DPS 10.00 0.00 11.00 11.00 11.00 0.00 10.00 0.00%
NAPS 3.7103 3.746 3.6805 3.6293 3.6203 3.6722 3.5799 2.42%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.46 2.48 2.44 2.08 2.18 2.23 2.15 -
P/RPS 10.83 21.01 4.53 5.35 7.48 16.13 4.14 90.18%
P/EPS 41.28 84.93 13.02 16.25 19.59 28.52 8.20 194.60%
EY 2.42 1.18 7.68 6.15 5.11 3.51 12.20 -66.08%
DY 4.07 0.00 4.51 5.29 5.05 0.00 4.65 -8.52%
P/NAPS 0.66 0.66 0.66 0.57 0.60 0.61 0.60 6.57%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 27/03/06 30/12/05 19/09/05 24/06/05 29/03/05 30/12/04 -
Price 2.30 2.47 2.47 2.37 1.98 2.17 2.18 -
P/RPS 10.13 20.92 4.59 6.10 6.80 15.70 4.20 80.13%
P/EPS 38.59 84.59 13.18 18.52 17.79 27.75 8.31 179.12%
EY 2.59 1.18 7.59 5.40 5.62 3.60 12.03 -64.17%
DY 4.35 0.00 4.45 4.64 5.56 0.00 4.59 -3.52%
P/NAPS 0.62 0.66 0.67 0.65 0.55 0.59 0.61 1.09%

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