[SPB] QoQ TTM Result on 30-Apr-2001 [#2]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

29-Jun-2001

Admission Sponsor

Sponsor

Financial Year

31-Oct-2001

Quarter

30-Apr-2001 [#2]

Profit Trend

QoQ- -37.25%

YoY- -83.65%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
TTM Result
Revenue	204,739	207,628	105,797	101,606	107,644	109,910	135,145	31.80%
YoY %	-1.39%	96.25%	4.12%	-5.61%	-2.06%	-18.67%	-	-
Horiz. %	151.50%	153.63%	78.28%	75.18%	79.65%	81.33%	100.00%	-
PBT	146,169	56,945	37,729	39,372	53,882	84,915	149,345	-1.41%
YoY %	156.68%	50.93%	-4.17%	-26.93%	-36.55%	-43.14%	-	-
Horiz. %	97.87%	38.13%	25.26%	26.36%	36.08%	56.86%	100.00%	-
Tax	-26,479	-15,254	-14,328	-15,379	-15,747	-16,052	-16,563	36.60%
YoY %	-73.59%	-6.46%	6.83%	2.34%	1.90%	3.09%	-	-
Horiz. %	159.87%	92.10%	86.51%	92.85%	95.07%	96.91%	100.00%	-
NP	119,690	41,691	23,401	23,993	38,135	68,863	132,782	-6.66%
YoY %	187.09%	78.16%	-2.47%	-37.08%	-44.62%	-48.14%	-	-
Horiz. %	90.14%	31.40%	17.62%	18.07%	28.72%	51.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,870	41,691	23,231	23,823	37,965	68,693	132,782	-6.57%
YoY %	187.52%	79.46%	-2.48%	-37.25%	-44.73%	-48.27%	-	-
Horiz. %	90.28%	31.40%	17.50%	17.94%	28.59%	51.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.12%	26.79%	37.98%	39.06%	29.22%	18.90%	11.09%	-
YoY %	-32.36%	-29.46%	-2.76%	33.68%	54.60%	70.42%	-	-
Horiz. %	163.39%	241.57%	342.47%	352.21%	263.48%	170.42%	100.00%	-
Total Cost	85,049	165,937	82,396	77,613	69,509	41,047	2,363	983.01%
YoY %	-48.75%	101.39%	6.16%	11.66%	69.34%	1,637.07%	-	-
Horiz. %	3,599.20%	7,022.30%	3,486.92%	3,284.51%	2,941.56%	1,737.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,082,325	1,000,449	1,004,592	988,858	984,241	968,999	1,005,941	4.98%
YoY %	8.18%	-0.41%	1.59%	0.47%	1.57%	-3.67%	-	-
Horiz. %	107.59%	99.45%	99.87%	98.30%	97.84%	96.33%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Dividend
Div	-	30,941	30,599	30,599	30,599	30,599	37,795	-
YoY %	-	1.12%	0.00%	0.00%	0.00%	-19.04%	-	-
Horiz. %	-	81.87%	80.96%	80.96%	80.96%	80.96%	100.00%	-
Div Payout %	-	74.22%	131.72%	128.45%	80.60%	44.55%	28.46%	-
YoY %	-	-43.65%	2.55%	59.37%	80.92%	56.54%	-	-
Horiz. %	-	260.79%	462.83%	451.34%	283.20%	156.54%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Equity
Net Worth	1,082,325	1,000,449	1,004,592	988,858	984,241	968,999	1,005,941	4.98%
YoY %	8.18%	-0.41%	1.59%	0.47%	1.57%	-3.67%	-	-
Horiz. %	107.59%	99.45%	99.87%	98.30%	97.84%	96.33%	100.00%	-
NOSH	343,595	343,796	344,038	343,353	342,941	339,999	343,324	0.05%
YoY %	-0.06%	-0.07%	0.20%	0.12%	0.87%	-0.97%	-	-
Horiz. %	100.08%	100.14%	100.21%	100.01%	99.89%	99.03%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Ratio Analysis
NP Margin	58.46%	20.08%	22.12%	23.61%	35.43%	62.65%	98.25%	-
YoY %	191.14%	-9.22%	-6.31%	-33.36%	-43.45%	-36.23%	-	-
Horiz. %	59.50%	20.44%	22.51%	24.03%	36.06%	63.77%	100.00%	-
ROE	11.08%	4.17%	2.31%	2.41%	3.86%	7.09%	13.20%	-
YoY %	165.71%	80.52%	-4.15%	-37.56%	-45.56%	-46.29%	-	-
Horiz. %	83.94%	31.59%	17.50%	18.26%	29.24%	53.71%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Per Share
RPS	59.59	60.39	30.75	29.59	31.39	32.33	39.36	31.75%
YoY %	-1.32%	96.39%	3.92%	-5.73%	-2.91%	-17.86%	-	-
Horiz. %	151.40%	153.43%	78.12%	75.18%	79.75%	82.14%	100.00%	-
EPS	34.89	12.13	6.75	6.94	11.07	20.20	38.68	-6.62%
YoY %	187.63%	79.70%	-2.74%	-37.31%	-45.20%	-47.78%	-	-
Horiz. %	90.20%	31.36%	17.45%	17.94%	28.62%	52.22%	100.00%	-
DPS	0.00	9.00	9.00	9.00	9.00	9.00	11.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-18.18%	-	-
Horiz. %	0.00%	81.82%	81.82%	81.82%	81.82%	81.82%	100.00%	-
NAPS	3.15	2.91	2.92	2.88	2.87	2.85	2.93	4.93%
YoY %	8.25%	-0.34%	1.39%	0.35%	0.70%	-2.73%	-	-
Horiz. %	107.51%	99.32%	99.66%	98.29%	97.95%	97.27%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Adjusted Per Share Value based on latest NOSH - 343,353
RPS	59.58	60.42	30.79	29.57	31.33	31.99	39.33	31.80%
YoY %	-1.39%	96.23%	4.13%	-5.62%	-2.06%	-18.66%	-	-
Horiz. %	151.49%	153.62%	78.29%	75.18%	79.66%	81.34%	100.00%	-
EPS	34.88	12.13	6.76	6.93	11.05	19.99	38.64	-6.57%
YoY %	187.55%	79.44%	-2.45%	-37.29%	-44.72%	-48.27%	-	-
Horiz. %	90.27%	31.39%	17.49%	17.93%	28.60%	51.73%	100.00%	-
DPS	0.00	9.00	8.91	8.91	8.91	8.91	11.00	-
YoY %	0.00%	1.01%	0.00%	0.00%	0.00%	-19.00%	-	-
Horiz. %	0.00%	81.82%	81.00%	81.00%	81.00%	81.00%	100.00%	-
NAPS	3.1498	2.9115	2.9236	2.8778	2.8644	2.82	2.9275	4.98%
YoY %	8.18%	-0.41%	1.59%	0.47%	1.57%	-3.67%	-	-
Horiz. %	107.59%	99.45%	99.87%	98.30%	97.84%	96.33%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	-
Price	1.63	1.39	1.62	1.61	1.82	1.87	2.01	-
P/RPS	2.74	2.30	5.27	5.44	5.80	5.78	5.11	-33.92%
YoY %	19.13%	-56.36%	-3.13%	-6.21%	0.35%	13.11%	-	-
Horiz. %	53.62%	45.01%	103.13%	106.46%	113.50%	113.11%	100.00%	-
P/EPS	4.67	11.46	23.99	23.20	16.44	9.26	5.20	-6.89%
YoY %	-59.25%	-52.23%	3.41%	41.12%	77.54%	78.08%	-	-
Horiz. %	89.81%	220.38%	461.35%	446.15%	316.15%	178.08%	100.00%	-
EY	21.40	8.72	4.17	4.31	6.08	10.80	19.24	7.33%
YoY %	145.41%	109.11%	-3.25%	-29.11%	-43.70%	-43.87%	-	-
Horiz. %	111.23%	45.32%	21.67%	22.40%	31.60%	56.13%	100.00%	-
DY	0.00	6.47	5.56	5.59	4.95	4.81	5.47	-
YoY %	0.00%	16.37%	-0.54%	12.93%	2.91%	-12.07%	-	-
Horiz. %	0.00%	118.28%	101.65%	102.19%	90.49%	87.93%	100.00%	-
P/NAPS	0.52	0.48	0.55	0.56	0.63	0.66	0.69	-17.14%
YoY %	8.33%	-12.73%	-1.79%	-11.11%	-4.55%	-4.35%	-	-
Horiz. %	75.36%	69.57%	79.71%	81.16%	91.30%	95.65%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Price Multiplier on Announcement Date
Date	28/03/02	31/12/01	04/10/01	29/06/01	03/05/01	02/01/01	29/09/00	-
Price	1.66	1.65	1.40	1.52	1.61	1.65	1.86	-
P/RPS	2.79	2.73	4.55	5.14	5.13	5.10	4.73	-29.59%
YoY %	2.20%	-40.00%	-11.48%	0.19%	0.59%	7.82%	-	-
Horiz. %	58.99%	57.72%	96.19%	108.67%	108.46%	107.82%	100.00%	-
P/EPS	4.76	13.61	20.73	21.91	14.54	8.17	4.81	-0.69%
YoY %	-65.03%	-34.35%	-5.39%	50.69%	77.97%	69.85%	-	-
Horiz. %	98.96%	282.95%	430.98%	455.51%	302.29%	169.85%	100.00%	-
EY	21.02	7.35	4.82	4.56	6.88	12.24	20.79	0.73%
YoY %	185.99%	52.49%	5.70%	-33.72%	-43.79%	-41.13%	-	-
Horiz. %	101.11%	35.35%	23.18%	21.93%	33.09%	58.87%	100.00%	-
DY	0.00	5.45	6.43	5.92	5.59	5.45	5.91	-
YoY %	0.00%	-15.24%	8.61%	5.90%	2.57%	-7.78%	-	-
Horiz. %	0.00%	92.22%	108.80%	100.17%	94.59%	92.22%	100.00%	-
P/NAPS	0.53	0.57	0.48	0.53	0.56	0.58	0.63	-10.85%
YoY %	-7.02%	18.75%	-9.43%	-5.36%	-3.45%	-7.94%	-	-
Horiz. %	84.13%	90.48%	76.19%	84.13%	88.89%	92.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos