[SPB] YoY Annualized Quarter Result on 31-Jul-2004 [#3]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

28-Sep-2004

Admission Sponsor

Sponsor

Financial Year

31-Oct-2004

Quarter

31-Jul-2004 [#3]

Profit Trend

QoQ- -6.65%

YoY- 7.93%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Annualized Quarter Result
Revenue	193,618	159,937	178,060	173,810	205,438	109,477	106,453	10.47%
YoY %	21.06%	-10.18%	2.45%	-15.40%	87.65%	2.84%	-	-
Horiz. %	181.88%	150.24%	167.27%	163.27%	192.98%	102.84%	100.00%	-
PBT	76,562	100,884	71,666	99,073	87,112	149,533	42,748	10.19%
YoY %	-24.11%	40.77%	-27.66%	13.73%	-41.74%	249.80%	-	-
Horiz. %	179.10%	236.00%	167.65%	231.76%	203.78%	349.80%	100.00%	-
Tax	-18,222	-17,397	-13,033	-15,308	-9,504	-24,548	-11,546	7.89%
YoY %	-4.74%	-33.48%	14.86%	-61.07%	61.28%	-112.61%	-	-
Horiz. %	157.82%	150.68%	112.88%	132.58%	82.31%	212.61%	100.00%	-
NP	58,340	83,486	58,633	83,765	77,608	124,985	31,201	10.98%
YoY %	-30.12%	42.39%	-30.00%	7.93%	-37.91%	300.58%	-	-
Horiz. %	186.98%	267.57%	187.92%	268.47%	248.74%	400.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,873	81,670	58,633	83,765	77,608	124,985	31,201	10.19%
YoY %	-31.59%	39.29%	-30.00%	7.93%	-37.91%	300.58%	-	-
Horiz. %	179.07%	261.75%	187.92%	268.47%	248.74%	400.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.80%	17.24%	18.19%	15.45%	10.91%	16.42%	27.01%	-
YoY %	38.05%	-5.22%	17.73%	41.61%	-33.56%	-39.21%	-	-
Horiz. %	88.12%	63.83%	67.35%	57.20%	40.39%	60.79%	100.00%	-
Total Cost	135,278	76,450	119,426	90,045	127,830	-15,508	75,252	10.26%
YoY %	76.95%	-35.99%	32.63%	-29.56%	924.28%	-120.61%	-	-
Horiz. %	179.77%	101.59%	158.70%	119.66%	169.87%	-20.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,528,501	1,315,754	1,247,103	1,195,992	1,123,575	1,099,577	1,003,390	7.26%
YoY %	16.17%	5.50%	4.27%	6.45%	2.18%	9.59%	-	-
Horiz. %	152.33%	131.13%	124.29%	119.20%	111.98%	109.59%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Dividend
Div	45,797	45,805	50,388	45,823	41,232	-	-	-
YoY %	-0.02%	-9.10%	9.96%	11.13%	0.00%	-	-	-
Horiz. %	111.07%	111.09%	122.21%	111.13%	100.00%	-	-	-
Div Payout %	81.97%	56.09%	85.94%	54.70%	53.13%	-	-	-
YoY %	46.14%	-34.73%	57.11%	2.96%	0.00%	-	-	-
Horiz. %	154.28%	105.57%	161.75%	102.96%	100.00%	-	-	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Equity
Net Worth	1,528,501	1,315,754	1,247,103	1,195,992	1,123,575	1,099,577	1,003,390	7.26%
YoY %	16.17%	5.50%	4.27%	6.45%	2.18%	9.59%	-	-
Horiz. %	152.33%	131.13%	124.29%	119.20%	111.98%	109.59%	100.00%	-
NOSH	343,483	343,538	343,554	343,676	343,600	343,618	343,627	-0.00%
YoY %	-0.02%	-0.00%	-0.04%	0.02%	-0.01%	-0.00%	-	-
Horiz. %	99.96%	99.97%	99.98%	100.01%	99.99%	100.00%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Ratio Analysis
NP Margin	30.13%	52.20%	32.93%	48.19%	37.78%	114.17%	29.31%	-
YoY %	-42.28%	58.52%	-31.67%	27.55%	-66.91%	289.53%	-	-
Horiz. %	102.80%	178.10%	112.35%	164.41%	128.90%	389.53%	100.00%	-
ROE	3.66%	6.21%	4.70%	7.00%	6.91%	11.37%	3.11%	-
YoY %	-41.06%	32.13%	-32.86%	1.30%	-39.23%	265.59%	-	-
Horiz. %	117.68%	199.68%	151.13%	225.08%	222.19%	365.59%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Per Share
RPS	56.37	46.56	51.83	50.57	59.79	31.86	30.98	10.48%
YoY %	21.07%	-10.17%	2.49%	-15.42%	87.66%	2.84%	-	-
Horiz. %	181.96%	150.29%	167.30%	163.23%	193.00%	102.84%	100.00%	-
EPS	16.27	23.77	17.07	24.37	22.59	36.37	9.08	10.20%
YoY %	-31.55%	39.25%	-29.95%	7.88%	-37.89%	300.55%	-	-
Horiz. %	179.19%	261.78%	188.00%	268.39%	248.79%	400.55%	100.00%	-
DPS	13.33	13.33	14.67	13.33	12.00	0.00	0.00	-
YoY %	0.00%	-9.13%	10.05%	11.08%	0.00%	0.00%	-	-
Horiz. %	111.08%	111.08%	122.25%	111.08%	100.00%	-	-	-
NAPS	4.45	3.83	3.63	3.48	3.27	3.20	2.92	7.27%
YoY %	16.19%	5.51%	4.31%	6.42%	2.19%	9.59%	-	-
Horiz. %	152.40%	131.16%	124.32%	119.18%	111.99%	109.59%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 343,403
RPS	56.35	46.55	51.82	50.58	59.79	31.86	30.98	10.47%
YoY %	21.05%	-10.17%	2.45%	-15.40%	87.66%	2.84%	-	-
Horiz. %	181.89%	150.26%	167.27%	163.27%	193.00%	102.84%	100.00%	-
EPS	16.26	23.77	17.06	24.38	22.59	36.37	9.08	10.19%
YoY %	-31.59%	39.33%	-30.02%	7.92%	-37.89%	300.55%	-	-
Horiz. %	179.07%	261.78%	187.89%	268.50%	248.79%	400.55%	100.00%	-
DPS	13.33	13.33	14.66	13.34	12.00	0.00	0.00	-
YoY %	0.00%	-9.07%	9.90%	11.17%	0.00%	0.00%	-	-
Horiz. %	111.08%	111.08%	122.17%	111.17%	100.00%	-	-	-
NAPS	4.4483	3.8291	3.6293	3.4806	3.2698	3.20	2.9201	7.26%
YoY %	16.17%	5.51%	4.27%	6.45%	2.18%	9.59%	-	-
Horiz. %	152.33%	131.13%	124.29%	119.19%	111.98%	109.59%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	31/07/01	-
Price	4.40	2.45	2.08	2.26	2.49	1.81	1.62	-
P/RPS	7.81	5.26	4.01	4.47	4.16	5.68	5.23	6.90%
YoY %	48.48%	31.17%	-10.29%	7.45%	-26.76%	8.60%	-	-
Horiz. %	149.33%	100.57%	76.67%	85.47%	79.54%	108.60%	100.00%	-
P/EPS	27.05	10.31	12.19	9.27	11.02	4.98	17.84	7.18%
YoY %	162.37%	-15.42%	31.50%	-15.88%	121.29%	-72.09%	-	-
Horiz. %	151.63%	57.79%	68.33%	51.96%	61.77%	27.91%	100.00%	-
EY	3.70	9.70	8.21	10.78	9.07	20.10	5.60	-6.67%
YoY %	-61.86%	18.15%	-23.84%	18.85%	-54.88%	258.93%	-	-
Horiz. %	66.07%	173.21%	146.61%	192.50%	161.96%	358.93%	100.00%	-
DY	3.03	5.44	7.05	5.90	4.82	0.00	0.00	-
YoY %	-44.30%	-22.84%	19.49%	22.41%	0.00%	0.00%	-	-
Horiz. %	62.86%	112.86%	146.27%	122.41%	100.00%	-	-	-
P/NAPS	0.99	0.64	0.57	0.65	0.76	0.57	0.55	10.28%
YoY %	54.69%	12.28%	-12.31%	-14.47%	33.33%	3.64%	-	-
Horiz. %	180.00%	116.36%	103.64%	118.18%	138.18%	103.64%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Announcement Date
Date	28/09/07	26/09/06	19/09/05	28/09/04	30/09/03	26/09/02	04/10/01	-
Price	3.80	2.44	2.37	2.12	2.26	1.67	1.40	-
P/RPS	6.74	5.24	4.57	4.19	3.78	5.24	4.52	6.88%
YoY %	28.63%	14.66%	9.07%	10.85%	-27.86%	15.93%	-	-
Horiz. %	149.12%	115.93%	101.11%	92.70%	83.63%	115.93%	100.00%	-
P/EPS	23.36	10.26	13.89	8.70	10.01	4.59	15.42	7.16%
YoY %	127.68%	-26.13%	59.66%	-13.09%	118.08%	-70.23%	-	-
Horiz. %	151.49%	66.54%	90.08%	56.42%	64.92%	29.77%	100.00%	-
EY	4.28	9.74	7.20	11.50	9.99	21.78	6.49	-6.70%
YoY %	-56.06%	35.28%	-37.39%	15.12%	-54.13%	235.59%	-	-
Horiz. %	65.95%	150.08%	110.94%	177.20%	153.93%	335.59%	100.00%	-
DY	3.51	5.46	6.19	6.29	5.31	0.00	0.00	-
YoY %	-35.71%	-11.79%	-1.59%	18.46%	0.00%	0.00%	-	-
Horiz. %	66.10%	102.82%	116.57%	118.46%	100.00%	-	-	-
P/NAPS	0.85	0.64	0.65	0.61	0.69	0.52	0.48	9.98%
YoY %	32.81%	-1.54%	6.56%	-11.59%	32.69%	8.33%	-	-
Horiz. %	177.08%	133.33%	135.42%	127.08%	143.75%	108.33%	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