[SPB] QoQ TTM Result on 31-Jul-2006 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 75.15%
YoY- 14.65%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 193,292 190,811 181,119 171,526 163,069 178,114 185,118 2.93%
PBT 152,548 158,635 134,498 100,498 63,273 62,138 78,585 55.80%
Tax -48,417 -47,780 -44,878 -17,456 -15,360 -14,349 -14,183 127.22%
NP 104,131 110,855 89,620 83,042 47,913 47,789 64,402 37.88%
-
NP to SH 102,190 108,800 87,613 81,680 46,635 47,538 64,402 36.15%
-
Tax Rate 31.74% 30.12% 33.37% 17.37% 24.28% 23.09% 18.05% -
Total Cost 89,161 79,956 91,499 88,484 115,156 130,325 120,716 -18.33%
-
Net Worth 1,491,100 1,515,816 1,343,097 1,315,558 1,276,288 1,287,200 1,265,511 11.58%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 1,491,100 1,515,816 1,343,097 1,315,558 1,276,288 1,287,200 1,265,511 11.58%
NOSH 343,571 343,722 343,503 343,487 344,013 343,253 343,888 -0.06%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 53.87% 58.10% 49.48% 48.41% 29.38% 26.83% 34.79% -
ROE 6.85% 7.18% 6.52% 6.21% 3.65% 3.69% 5.09% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 56.26 55.51 52.73 49.94 47.40 51.89 53.83 2.99%
EPS 29.74 31.65 25.51 23.78 13.56 13.85 18.73 36.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.34 4.41 3.91 3.83 3.71 3.75 3.68 11.65%
Adjusted Per Share Value based on latest NOSH - 343,487
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 56.25 55.53 52.71 49.92 47.46 51.84 53.87 2.93%
EPS 29.74 31.66 25.50 23.77 13.57 13.83 18.74 36.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3394 4.4114 3.9087 3.8286 3.7143 3.746 3.6829 11.58%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 5.00 3.06 2.53 2.45 2.46 2.48 2.44 -
P/RPS 8.89 5.51 4.80 4.91 5.19 4.78 4.53 56.94%
P/EPS 16.81 9.67 9.92 10.30 18.15 17.91 13.03 18.56%
EY 5.95 10.34 10.08 9.71 5.51 5.58 7.68 -15.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.69 0.65 0.64 0.66 0.66 0.66 44.94%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 27/03/07 27/12/06 26/09/06 29/06/06 27/03/06 30/12/05 -
Price 4.72 3.90 2.70 2.44 2.30 2.47 2.47 -
P/RPS 8.39 7.03 5.12 4.89 4.85 4.76 4.59 49.66%
P/EPS 15.87 12.32 10.59 10.26 16.97 17.83 13.19 13.16%
EY 6.30 8.12 9.45 9.75 5.89 5.61 7.58 -11.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.88 0.69 0.64 0.62 0.66 0.67 38.44%

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