[SPB] QoQ TTM Result on 31-Oct-2004 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2004 [#4]
Profit Trend
QoQ- -3.82%
YoY- 1.16%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 181,707 190,261 184,538 178,520 138,977 177,260 170,416 4.37%
PBT 81,956 94,113 102,898 102,511 109,260 108,797 107,966 -16.80%
Tax -10,711 -10,635 -12,285 -12,417 -15,583 -13,720 -11,701 -5.72%
NP 71,245 83,478 90,613 90,094 93,677 95,077 96,265 -18.19%
-
NP to SH 71,245 83,478 90,613 90,094 93,677 95,077 96,265 -18.19%
-
Tax Rate 13.07% 11.30% 11.94% 12.11% 14.26% 12.61% 10.84% -
Total Cost 110,462 106,783 93,925 88,426 45,300 82,183 74,151 30.46%
-
Net Worth 1,244,850 1,242,502 1,261,832 1,229,554 1,195,043 1,182,643 1,192,919 2.88%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 1,244,850 1,242,502 1,261,832 1,229,554 1,195,043 1,182,643 1,192,919 2.88%
NOSH 342,934 343,232 343,823 343,450 343,403 343,791 343,780 -0.16%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 39.21% 43.88% 49.10% 50.47% 67.40% 53.64% 56.49% -
ROE 5.72% 6.72% 7.18% 7.33% 7.84% 8.04% 8.07% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 52.99 55.43 53.67 51.98 40.47 51.56 49.57 4.55%
EPS 20.78 24.32 26.35 26.23 27.28 27.66 28.00 -18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.62 3.67 3.58 3.48 3.44 3.47 3.05%
Adjusted Per Share Value based on latest NOSH - 343,450
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 52.88 55.37 53.70 51.95 40.45 51.59 49.59 4.37%
EPS 20.73 24.29 26.37 26.22 27.26 27.67 28.02 -18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6228 3.616 3.6722 3.5783 3.4778 3.4418 3.4717 2.88%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 2.08 2.18 2.23 2.15 2.26 2.44 2.28 -
P/RPS 3.93 3.93 4.15 4.14 5.58 4.73 4.60 -9.97%
P/EPS 10.01 8.96 8.46 8.20 8.28 8.82 8.14 14.79%
EY 9.99 11.16 11.82 12.20 12.07 11.33 12.28 -12.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.61 0.60 0.65 0.71 0.66 -9.31%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 19/09/05 24/06/05 29/03/05 30/12/04 28/09/04 24/06/04 26/03/04 -
Price 2.37 1.98 2.17 2.18 2.12 2.26 2.51 -
P/RPS 4.47 3.57 4.04 4.19 5.24 4.38 5.06 -7.93%
P/EPS 11.41 8.14 8.23 8.31 7.77 8.17 8.96 17.50%
EY 8.77 12.28 12.14 12.03 12.87 12.24 11.16 -14.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.59 0.61 0.61 0.66 0.72 -6.59%

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