[SPB] QoQ TTM Result on 31-Oct-2005 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- -9.6%
YoY- -28.52%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 171,526 163,069 178,114 185,118 181,707 190,261 184,538 -4.77%
PBT 100,498 63,273 62,138 78,585 81,956 94,113 102,898 -1.56%
Tax -17,456 -15,360 -14,349 -14,183 -10,711 -10,635 -12,285 26.47%
NP 83,042 47,913 47,789 64,402 71,245 83,478 90,613 -5.66%
-
NP to SH 81,680 46,635 47,538 64,402 71,245 83,478 90,613 -6.70%
-
Tax Rate 17.37% 24.28% 23.09% 18.05% 13.07% 11.30% 11.94% -
Total Cost 88,484 115,156 130,325 120,716 110,462 106,783 93,925 -3.91%
-
Net Worth 1,315,558 1,276,288 1,287,200 1,265,511 1,244,850 1,242,502 1,261,832 2.82%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 1,315,558 1,276,288 1,287,200 1,265,511 1,244,850 1,242,502 1,261,832 2.82%
NOSH 343,487 344,013 343,253 343,888 342,934 343,232 343,823 -0.06%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 48.41% 29.38% 26.83% 34.79% 39.21% 43.88% 49.10% -
ROE 6.21% 3.65% 3.69% 5.09% 5.72% 6.72% 7.18% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 49.94 47.40 51.89 53.83 52.99 55.43 53.67 -4.70%
EPS 23.78 13.56 13.85 18.73 20.78 24.32 26.35 -6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.71 3.75 3.68 3.63 3.62 3.67 2.89%
Adjusted Per Share Value based on latest NOSH - 343,888
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 49.92 47.46 51.84 53.87 52.88 55.37 53.70 -4.76%
EPS 23.77 13.57 13.83 18.74 20.73 24.29 26.37 -6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8286 3.7143 3.746 3.6829 3.6228 3.616 3.6722 2.82%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 2.45 2.46 2.48 2.44 2.08 2.18 2.23 -
P/RPS 4.91 5.19 4.78 4.53 3.93 3.93 4.15 11.89%
P/EPS 10.30 18.15 17.91 13.03 10.01 8.96 8.46 14.06%
EY 9.71 5.51 5.58 7.68 9.99 11.16 11.82 -12.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.66 0.66 0.57 0.60 0.61 3.26%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 26/09/06 29/06/06 27/03/06 30/12/05 19/09/05 24/06/05 29/03/05 -
Price 2.44 2.30 2.47 2.47 2.37 1.98 2.17 -
P/RPS 4.89 4.85 4.76 4.59 4.47 3.57 4.04 13.61%
P/EPS 10.26 16.97 17.83 13.19 11.41 8.14 8.23 15.87%
EY 9.75 5.89 5.61 7.58 8.77 12.28 12.14 -13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.66 0.67 0.65 0.55 0.59 5.58%

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