[SPB] YoY Annualized Quarter Result on 30-Apr-2005 [#2]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

24-Jun-2005

Admission Sponsor

Sponsor

Financial Year

31-Oct-2005

Quarter

30-Apr-2005 [#2]

Profit Trend

QoQ- -28.87%

YoY- -14.75%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Annualized Quarter Result
Revenue	190,058	180,442	156,096	200,194	176,712	147,588	97,390	11.77%
YoY %	5.33%	15.60%	-22.03%	13.29%	19.73%	51.54%	-	-
Horiz. %	195.15%	185.28%	160.28%	205.56%	181.45%	151.54%	100.00%	-
PBT	172,528	92,606	56,506	87,130	103,926	86,910	216,654	-3.72%
YoY %	86.30%	63.89%	-35.15%	-16.16%	19.58%	-59.89%	-	-
Horiz. %	79.63%	42.74%	26.08%	40.22%	47.97%	40.11%	100.00%	-
Tax	-19,758	-20,066	-12,988	-10,634	-14,198	-9,218	-31,734	-7.58%
YoY %	1.53%	-54.50%	-22.14%	25.10%	-54.02%	70.95%	-	-
Horiz. %	62.26%	63.23%	40.93%	33.51%	44.74%	29.05%	100.00%	-
NP	152,770	72,540	43,518	76,496	89,728	77,692	184,920	-3.13%
YoY %	110.60%	66.69%	-43.11%	-14.75%	15.49%	-57.99%	-	-
Horiz. %	82.61%	39.23%	23.53%	41.37%	48.52%	42.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,702	70,116	40,962	76,496	89,728	77,692	184,920	-3.67%
YoY %	110.65%	71.17%	-46.45%	-14.75%	15.49%	-57.99%	-	-
Horiz. %	79.87%	37.92%	22.15%	41.37%	48.52%	42.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.45%	21.67%	22.99%	12.20%	13.66%	10.61%	14.65%	-
YoY %	-47.16%	-5.74%	88.44%	-10.69%	28.75%	-27.58%	-	-
Horiz. %	78.16%	147.92%	156.93%	83.28%	93.24%	72.42%	100.00%	-
Total Cost	37,288	107,902	112,578	123,698	86,984	69,896	-87,530	-
YoY %	-65.44%	-4.15%	-8.99%	42.21%	24.45%	179.85%	-	-
Horiz. %	-42.60%	-123.27%	-128.62%	-141.32%	-99.38%	-79.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,687,335	1,491,683	1,274,907	1,244,004	1,181,716	1,102,525	1,096,051	7.44%
YoY %	13.12%	17.00%	2.48%	5.27%	7.18%	0.59%	-	-
Horiz. %	153.95%	136.10%	116.32%	113.50%	107.82%	100.59%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Dividend
Div	68,730	68,741	68,728	75,602	68,704	61,823	-	-
YoY %	-0.02%	0.02%	-9.09%	10.04%	11.13%	0.00%	-	-
Horiz. %	111.17%	111.19%	111.17%	122.29%	111.13%	100.00%	-	-
Div Payout %	46.53%	98.04%	167.79%	98.83%	76.57%	79.58%	-	-
YoY %	-52.54%	-41.57%	69.78%	29.07%	-3.78%	0.00%	-	-
Horiz. %	58.47%	123.20%	210.84%	124.19%	96.22%	100.00%	-	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Equity
Net Worth	1,687,335	1,491,683	1,274,907	1,244,004	1,181,716	1,102,525	1,096,051	7.44%
YoY %	13.12%	17.00%	2.48%	5.27%	7.18%	0.59%	-	-
Horiz. %	153.95%	136.10%	116.32%	113.50%	107.82%	100.59%	100.00%	-
NOSH	343,652	343,705	343,640	343,647	343,522	343,465	343,589	0.00%
YoY %	-0.02%	0.02%	-0.00%	0.04%	0.02%	-0.04%	-	-
Horiz. %	100.02%	100.03%	100.01%	100.02%	99.98%	99.96%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Ratio Analysis
NP Margin	80.38%	40.20%	27.88%	38.21%	50.78%	52.64%	189.88%	-
YoY %	99.95%	44.19%	-27.03%	-24.75%	-3.53%	-72.28%	-	-
Horiz. %	42.33%	21.17%	14.68%	20.12%	26.74%	27.72%	100.00%	-
ROE	8.75%	4.70%	3.21%	6.15%	7.59%	7.05%	16.87%	-
YoY %	86.17%	46.42%	-47.80%	-18.97%	7.66%	-58.21%	-	-
Horiz. %	51.87%	27.86%	19.03%	36.46%	44.99%	41.79%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Per Share
RPS	55.31	52.50	45.42	58.26	51.44	42.97	28.34	11.77%
YoY %	5.35%	15.59%	-22.04%	13.26%	19.71%	51.62%	-	-
Horiz. %	195.17%	185.25%	160.27%	205.58%	181.51%	151.62%	100.00%	-
EPS	42.98	20.40	11.92	22.26	26.12	22.62	53.82	-3.67%
YoY %	110.69%	71.14%	-46.45%	-14.78%	15.47%	-57.97%	-	-
Horiz. %	79.86%	37.90%	22.15%	41.36%	48.53%	42.03%	100.00%	-
DPS	20.00	20.00	20.00	22.00	20.00	18.00	0.00	-
YoY %	0.00%	0.00%	-9.09%	10.00%	11.11%	0.00%	-	-
Horiz. %	111.11%	111.11%	111.11%	122.22%	111.11%	100.00%	-	-
NAPS	4.91	4.34	3.71	3.62	3.44	3.21	3.19	7.44%
YoY %	13.13%	16.98%	2.49%	5.23%	7.17%	0.63%	-	-
Horiz. %	153.92%	136.05%	116.30%	113.48%	107.84%	100.63%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Adjusted Per Share Value based on latest NOSH - 343,232
RPS	55.31	52.51	45.43	58.26	51.43	42.95	28.34	11.77%
YoY %	5.33%	15.58%	-22.02%	13.28%	19.74%	51.55%	-	-
Horiz. %	195.17%	185.29%	160.30%	205.58%	181.47%	151.55%	100.00%	-
EPS	42.98	20.41	11.92	22.26	26.11	22.61	53.82	-3.67%
YoY %	110.58%	71.22%	-46.45%	-14.75%	15.48%	-57.99%	-	-
Horiz. %	79.86%	37.92%	22.15%	41.36%	48.51%	42.01%	100.00%	-
DPS	20.00	20.01	20.00	22.00	19.99	17.99	0.00	-
YoY %	-0.05%	0.05%	-9.09%	10.06%	11.12%	0.00%	-	-
Horiz. %	111.17%	111.23%	111.17%	122.29%	111.12%	100.00%	-	-
NAPS	4.9105	4.3411	3.7103	3.6203	3.4391	3.2086	3.1897	7.44%
YoY %	13.12%	17.00%	2.49%	5.27%	7.18%	0.59%	-	-
Horiz. %	153.95%	136.10%	116.32%	113.50%	107.82%	100.59%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	30/04/02	-
Price	3.14	5.00	2.46	2.18	2.44	1.68	2.09	-
P/RPS	5.68	9.52	5.42	3.74	4.74	3.91	7.37	-4.24%
YoY %	-40.34%	75.65%	44.92%	-21.10%	21.23%	-46.95%	-	-
Horiz. %	77.07%	129.17%	73.54%	50.75%	64.31%	53.05%	100.00%	-
P/EPS	7.31	24.51	20.64	9.79	9.34	7.43	3.88	11.12%
YoY %	-70.18%	18.75%	110.83%	4.82%	25.71%	91.49%	-	-
Horiz. %	188.40%	631.70%	531.96%	252.32%	240.72%	191.49%	100.00%	-
EY	13.69	4.08	4.85	10.21	10.70	13.46	25.75	-9.98%
YoY %	235.54%	-15.88%	-52.50%	-4.58%	-20.51%	-47.73%	-	-
Horiz. %	53.17%	15.84%	18.83%	39.65%	41.55%	52.27%	100.00%	-
DY	6.37	4.00	8.13	10.09	8.20	10.71	0.00	-
YoY %	59.25%	-50.80%	-19.43%	23.05%	-23.44%	0.00%	-	-
Horiz. %	59.48%	37.35%	75.91%	94.21%	76.56%	100.00%	-	-
P/NAPS	0.64	1.15	0.66	0.60	0.71	0.52	0.66	-0.51%
YoY %	-44.35%	74.24%	10.00%	-15.49%	36.54%	-21.21%	-	-
Horiz. %	96.97%	174.24%	100.00%	90.91%	107.58%	78.79%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Price Multiplier on Announcement Date
Date	27/06/08	29/06/07	29/06/06	24/06/05	24/06/04	30/06/03	28/06/02	-
Price	3.08	4.72	2.30	1.98	2.26	1.69	1.82	-
P/RPS	5.57	8.99	5.06	3.40	4.39	3.93	6.42	-2.33%
YoY %	-38.04%	77.67%	48.82%	-22.55%	11.70%	-38.79%	-	-
Horiz. %	86.76%	140.03%	78.82%	52.96%	68.38%	61.21%	100.00%	-
P/EPS	7.17	23.14	19.30	8.89	8.65	7.47	3.38	13.34%
YoY %	-69.01%	19.90%	117.10%	2.77%	15.80%	121.01%	-	-
Horiz. %	212.13%	684.62%	571.01%	263.02%	255.92%	221.01%	100.00%	-
EY	13.95	4.32	5.18	11.24	11.56	13.38	29.57	-11.75%
YoY %	222.92%	-16.60%	-53.91%	-2.77%	-13.60%	-54.75%	-	-
Horiz. %	47.18%	14.61%	17.52%	38.01%	39.09%	45.25%	100.00%	-
DY	6.49	4.24	8.70	11.11	8.85	10.65	0.00	-
YoY %	53.07%	-51.26%	-21.69%	25.54%	-16.90%	0.00%	-	-
Horiz. %	60.94%	39.81%	81.69%	104.32%	83.10%	100.00%	-	-
P/NAPS	0.63	1.09	0.62	0.55	0.66	0.53	0.57	1.68%
YoY %	-42.20%	75.81%	12.73%	-16.67%	24.53%	-7.02%	-	-
Horiz. %	110.53%	191.23%	108.77%	96.49%	115.79%	92.98%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos