[SPB] YoY Annualized Quarter 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- -32.41%
YoY- 300.58%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 178,060 173,810 205,438 109,477 106,453 111,937 76,358 -0.89%
PBT 71,666 99,073 87,112 149,533 42,748 105,662 92,349 0.26%
Tax -13,033 -15,308 -9,504 -24,548 -11,546 -13,845 -1,705 -2.13%
NP 58,633 83,765 77,608 124,985 31,201 91,817 90,644 0.46%
-
NP to SH 58,633 83,765 77,608 124,985 31,201 91,817 90,644 0.46%
-
Tax Rate 18.19% 15.45% 10.91% 16.42% 27.01% 13.10% 1.85% -
Total Cost 119,426 90,045 127,830 -15,508 75,252 20,120 -14,285 -
-
Net Worth 1,247,103 1,195,992 1,123,575 1,099,577 1,003,390 1,006,829 900,482 -0.34%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 50,388 45,823 41,232 - - - - -100.00%
Div Payout % 85.94% 54.70% 53.13% - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 1,247,103 1,195,992 1,123,575 1,099,577 1,003,390 1,006,829 900,482 -0.34%
NOSH 343,554 343,676 343,600 343,618 343,627 343,627 343,695 0.00%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 32.93% 48.19% 37.78% 114.17% 29.31% 82.03% 118.71% -
ROE 4.70% 7.00% 6.91% 11.37% 3.11% 9.12% 10.07% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 51.83 50.57 59.79 31.86 30.98 32.58 22.22 -0.89%
EPS 17.07 24.37 22.59 36.37 9.08 26.72 26.37 0.46%
DPS 14.67 13.33 12.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.63 3.48 3.27 3.20 2.92 2.93 2.62 -0.34%
Adjusted Per Share Value based on latest NOSH - 345,675
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 51.82 50.58 59.79 31.86 30.98 32.58 22.22 -0.89%
EPS 17.06 24.38 22.59 36.37 9.08 26.72 26.38 0.46%
DPS 14.66 13.34 12.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.6293 3.4806 3.2698 3.20 2.9201 2.9301 2.6206 -0.34%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 2.08 2.26 2.49 1.81 1.62 2.01 0.00 -
P/RPS 4.01 4.47 4.16 5.68 5.23 6.17 0.00 -100.00%
P/EPS 12.19 9.27 11.02 4.98 17.84 7.52 0.00 -100.00%
EY 8.21 10.78 9.07 20.10 5.60 13.29 0.00 -100.00%
DY 7.05 5.90 4.82 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.57 0.65 0.76 0.57 0.55 0.69 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 19/09/05 28/09/04 30/09/03 26/09/02 04/10/01 29/09/00 29/09/99 -
Price 2.37 2.12 2.26 1.67 1.40 1.86 0.00 -
P/RPS 4.57 4.19 3.78 5.24 4.52 5.71 0.00 -100.00%
P/EPS 13.89 8.70 10.01 4.59 15.42 6.96 0.00 -100.00%
EY 7.20 11.50 9.99 21.78 6.49 14.37 0.00 -100.00%
DY 6.19 6.29 5.31 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.65 0.61 0.69 0.52 0.48 0.63 0.00 -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
Post a Comment