[SPB] QoQ TTM Result on 31-Jan-2008 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
25-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jan-2008 [#1]
Profit Trend
QoQ- 14.75%
YoY- -14.56%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 210,635 200,140 203,448 189,412 198,640 206,380 193,292 5.86%
PBT 132,918 148,116 146,182 117,522 106,221 116,257 152,548 -8.73%
Tax -8,598 -18,359 -21,532 -20,927 -21,686 -45,497 -48,417 -68.24%
NP 124,320 129,757 124,650 96,595 84,535 70,760 104,131 12.47%
-
NP to SH 118,552 124,763 119,806 92,964 81,013 68,265 102,190 10.35%
-
Tax Rate 6.47% 12.40% 14.73% 17.81% 20.42% 39.13% 31.74% -
Total Cost 86,315 70,383 78,798 92,817 114,105 135,620 89,161 -2.12%
-
Net Worth 1,728,251 1,705,403 1,687,434 1,673,519 1,646,307 1,531,112 1,491,100 10.29%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 34,363 34,363 34,363 34,363 - - - -
Div Payout % 28.99% 27.54% 28.68% 36.96% - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 1,728,251 1,705,403 1,687,434 1,673,519 1,646,307 1,531,112 1,491,100 10.29%
NOSH 343,588 343,139 343,673 343,638 343,696 344,070 343,571 0.00%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 59.02% 64.83% 61.27% 51.00% 42.56% 34.29% 53.87% -
ROE 6.86% 7.32% 7.10% 5.55% 4.92% 4.46% 6.85% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 61.30 58.33 59.20 55.12 57.80 59.98 56.26 5.85%
EPS 34.50 36.36 34.86 27.05 23.57 19.84 29.74 10.35%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 5.03 4.97 4.91 4.87 4.79 4.45 4.34 10.28%
Adjusted Per Share Value based on latest NOSH - 343,638
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 61.30 58.25 59.21 55.12 57.81 60.06 56.25 5.87%
EPS 34.50 36.31 34.87 27.05 23.58 19.87 29.74 10.35%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 5.0296 4.9631 4.9108 4.8703 4.7911 4.4559 4.3394 10.29%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 2.49 3.06 3.14 3.32 3.40 4.40 5.00 -
P/RPS 4.06 5.25 5.30 6.02 5.88 7.34 8.89 -40.55%
P/EPS 7.22 8.42 9.01 12.27 14.42 22.18 16.81 -42.92%
EY 13.86 11.88 11.10 8.15 6.93 4.51 5.95 75.27%
DY 4.02 3.27 3.18 3.01 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.64 0.68 0.71 0.99 1.15 -42.46%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 22/12/08 25/09/08 27/06/08 25/03/08 28/12/07 28/09/07 29/06/07 -
Price 2.50 2.74 3.08 2.94 3.50 3.80 4.72 -
P/RPS 4.08 4.70 5.20 5.33 6.06 6.34 8.39 -38.02%
P/EPS 7.25 7.54 8.84 10.87 14.85 19.15 15.87 -40.54%
EY 13.80 13.27 11.32 9.20 6.73 5.22 6.30 68.26%
DY 4.00 3.65 3.25 3.40 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.63 0.60 0.73 0.85 1.09 -40.38%

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