[SPB] QoQ TTM 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- -9.12%
YoY- 382.24%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 163,427 151,836 138,328 209,896 207,260 204,739 207,628 -14.78%
PBT 40,004 28,535 104,876 137,034 147,167 146,169 56,945 -21.02%
Tax -5,190 -4,370 -16,627 -25,184 -24,073 -26,479 -15,254 -51.35%
NP 34,814 24,165 88,249 111,850 123,094 119,690 41,691 -11.35%
-
NP to SH 34,814 24,165 88,429 112,030 123,274 119,870 41,691 -11.35%
-
Tax Rate 12.97% 15.31% 15.85% 18.38% 16.36% 18.12% 26.79% -
Total Cost 128,613 127,671 50,079 98,046 84,166 85,049 165,937 -15.66%
-
Net Worth 1,102,716 1,105,764 1,082,758 1,106,162 1,095,880 1,082,325 1,000,449 6.72%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - 30,941 -
Div Payout % - - - - - - 74.22% -
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 1,102,716 1,105,764 1,082,758 1,106,162 1,095,880 1,082,325 1,000,449 6.72%
NOSH 343,525 343,405 342,645 345,675 343,536 343,595 343,796 -0.05%
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 21.30% 15.92% 63.80% 53.29% 59.39% 58.46% 20.08% -
ROE 3.16% 2.19% 8.17% 10.13% 11.25% 11.08% 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 47.57 44.21 40.37 60.72 60.33 59.59 60.39 -14.74%
EPS 10.13 7.04 25.81 32.41 35.88 34.89 12.13 -11.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
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 47.56 44.19 40.26 61.08 60.32 59.58 60.42 -14.78%
EPS 10.13 7.03 25.73 32.60 35.88 34.88 12.13 -11.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 3.2091 3.218 3.1511 3.2192 3.1892 3.1498 2.9115 6.72%
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 3.53 3.46 4.36 2.98 3.46 2.74 2.30 33.15%
P/EPS 16.58 21.74 6.82 5.58 5.82 4.67 11.46 28.00%
EY 6.03 4.60 14.66 17.91 17.17 21.40 8.72 -21.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.47 -
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 3.55 3.28 4.19 2.75 3.02 2.79 2.73 19.19%
P/EPS 16.68 20.61 6.55 5.15 5.07 4.76 13.61 14.56%
EY 6.00 4.85 15.27 19.41 19.72 21.02 7.35 -12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.45 -
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