[SPB] YoY Annualized Quarter Result on 31-Jul-2007 [#3]

Stock

[SPB] SELANGOR PROPERTIES BHD

Announcement Date

28-Sep-2007

Admission Sponsor

Sponsor

Financial Year

31-Oct-2007

Quarter

31-Jul-2007 [#3]

Profit Trend

QoQ- -20.31%

YoY- -31.59%

Quarter Report

SPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Annualized Quarter Result
Revenue	201,057	222,110	195,618	193,618	159,937	178,060	173,810	2.45%
YoY %	-9.48%	13.54%	1.03%	21.06%	-10.18%	2.45%	-	-
Horiz. %	115.68%	127.79%	112.55%	111.40%	92.02%	102.45%	100.00%	-
PBT	15,925	22,054	132,422	76,562	100,884	71,666	99,073	-26.25%
YoY %	-27.79%	-83.35%	72.96%	-24.11%	40.77%	-27.66%	-	-
Horiz. %	16.07%	22.26%	133.66%	77.28%	101.83%	72.34%	100.00%	-
Tax	-22,774	-20,590	-13,786	-18,222	-17,397	-13,033	-15,308	6.84%
YoY %	-10.61%	-49.35%	24.34%	-4.74%	-33.48%	14.86%	-	-
Horiz. %	148.77%	134.50%	90.06%	119.04%	113.65%	85.14%	100.00%	-
NP	-6,849	1,464	118,636	58,340	83,486	58,633	83,765	-
YoY %	-567.83%	-98.77%	103.35%	-30.12%	42.39%	-30.00%	-	-
Horiz. %	-8.18%	1.75%	141.63%	69.65%	99.67%	70.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,084	-4,726	114,206	55,873	81,670	58,633	83,765	-
YoY %	-219.17%	-104.14%	104.40%	-31.59%	39.29%	-30.00%	-	-
Horiz. %	-18.01%	-5.64%	136.34%	66.70%	97.50%	70.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	143.01%	93.36%	10.41%	23.80%	17.24%	18.19%	15.45%	-
YoY %	53.18%	796.83%	-56.26%	38.05%	-5.22%	17.73%	-	-
Horiz. %	925.63%	604.27%	67.38%	154.05%	111.59%	117.73%	100.00%	-
Total Cost	207,906	220,646	76,982	135,278	76,450	119,426	90,045	14.95%
YoY %	-5.77%	186.62%	-43.09%	76.95%	-35.99%	32.63%	-	-
Horiz. %	230.89%	245.04%	85.49%	150.23%	84.90%	132.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,708,984	1,707,106	1,707,602	1,528,501	1,315,754	1,247,103	1,195,992	6.12%
YoY %	0.11%	-0.03%	11.72%	16.17%	5.50%	4.27%	-	-
Horiz. %	142.89%	142.74%	142.78%	127.80%	110.01%	104.27%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Dividend
Div	-	50,478	45,810	45,797	45,805	50,388	45,823	-
YoY %	-	10.19%	0.03%	-0.02%	-9.10%	9.96%	-	-
Horiz. %	-	110.16%	99.97%	99.94%	99.96%	109.96%	100.00%	-
Div Payout %	-	0.00%	40.11%	81.97%	56.09%	85.94%	54.70%	-
YoY %	-	0.00%	-51.07%	46.14%	-34.73%	57.11%	-	-
Horiz. %	-	0.00%	73.33%	149.85%	102.54%	157.11%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Equity
Net Worth	1,708,984	1,707,106	1,707,602	1,528,501	1,315,754	1,247,103	1,195,992	6.12%
YoY %	0.11%	-0.03%	11.72%	16.17%	5.50%	4.27%	-	-
Horiz. %	142.89%	142.74%	142.78%	127.80%	110.01%	104.27%	100.00%	-
NOSH	343,860	344,174	343,582	343,483	343,538	343,554	343,676	0.00%
YoY %	-0.09%	0.17%	0.03%	-0.02%	-0.00%	-0.04%	-	-
Horiz. %	100.05%	100.14%	99.97%	99.94%	99.96%	99.96%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Ratio Analysis
NP Margin	-3.41%	0.66%	60.65%	30.13%	52.20%	32.93%	48.19%	-
YoY %	-616.67%	-98.91%	101.29%	-42.28%	58.52%	-31.67%	-	-
Horiz. %	-7.08%	1.37%	125.86%	62.52%	108.32%	68.33%	100.00%	-
ROE	-0.88%	-0.28%	6.69%	3.66%	6.21%	4.70%	7.00%	-
YoY %	-214.29%	-104.19%	82.79%	-41.06%	32.13%	-32.86%	-	-
Horiz. %	-12.57%	-4.00%	95.57%	52.29%	88.71%	67.14%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Per Share
RPS	58.47	64.53	56.94	56.37	46.56	51.83	50.57	2.44%
YoY %	-9.39%	13.33%	1.01%	21.07%	-10.17%	2.49%	-	-
Horiz. %	115.62%	127.61%	112.60%	111.47%	92.07%	102.49%	100.00%	-
EPS	-4.39	-1.37	33.24	16.27	23.77	17.07	24.37	-
YoY %	-220.44%	-104.12%	104.30%	-31.55%	39.25%	-29.95%	-	-
Horiz. %	-18.01%	-5.62%	136.40%	66.76%	97.54%	70.05%	100.00%	-
DPS	0.00	14.67	13.33	13.33	13.33	14.67	13.33	-
YoY %	0.00%	10.05%	0.00%	0.00%	-9.13%	10.05%	-	-
Horiz. %	0.00%	110.05%	100.00%	100.00%	100.00%	110.05%	100.00%	-
NAPS	4.97	4.96	4.97	4.45	3.83	3.63	3.48	6.11%
YoY %	0.20%	-0.20%	11.69%	16.19%	5.51%	4.31%	-	-
Horiz. %	142.82%	142.53%	142.82%	127.87%	110.06%	104.31%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 344,070
RPS	58.51	64.64	56.93	56.35	46.55	51.82	50.58	2.45%
YoY %	-9.48%	13.54%	1.03%	21.05%	-10.17%	2.45%	-	-
Horiz. %	115.68%	127.80%	112.55%	111.41%	92.03%	102.45%	100.00%	-
EPS	-4.39	-1.38	33.24	16.26	23.77	17.06	24.38	-
YoY %	-218.12%	-104.15%	104.43%	-31.59%	39.33%	-30.02%	-	-
Horiz. %	-18.01%	-5.66%	136.34%	66.69%	97.50%	69.98%	100.00%	-
DPS	0.00	14.69	13.33	13.33	13.33	14.66	13.34	-
YoY %	0.00%	10.20%	0.00%	0.00%	-9.07%	9.90%	-	-
Horiz. %	0.00%	110.12%	99.93%	99.93%	99.93%	109.90%	100.00%	-
NAPS	4.9735	4.9681	4.9695	4.4483	3.8291	3.6293	3.4806	6.12%
YoY %	0.11%	-0.03%	11.72%	16.17%	5.51%	4.27%	-	-
Horiz. %	142.89%	142.74%	142.78%	127.80%	110.01%	104.27%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	-
Price	3.42	3.08	3.06	4.40	2.45	2.08	2.26	-
P/RPS	5.85	4.77	5.37	7.81	5.26	4.01	4.47	4.58%
YoY %	22.64%	-11.17%	-31.24%	48.48%	31.17%	-10.29%	-	-
Horiz. %	130.87%	106.71%	120.13%	174.72%	117.67%	89.71%	100.00%	-
P/EPS	-77.96	-224.27	9.21	27.05	10.31	12.19	9.27	-
YoY %	65.24%	-2,535.07%	-65.95%	162.37%	-15.42%	31.50%	-	-
Horiz. %	-840.99%	-2,419.31%	99.35%	291.80%	111.22%	131.50%	100.00%	-
EY	-1.28	-0.45	10.86	3.70	9.70	8.21	10.78	-
YoY %	-184.44%	-104.14%	193.51%	-61.86%	18.15%	-23.84%	-	-
Horiz. %	-11.87%	-4.17%	100.74%	34.32%	89.98%	76.16%	100.00%	-
DY	0.00	4.76	4.36	3.03	5.44	7.05	5.90	-
YoY %	0.00%	9.17%	43.89%	-44.30%	-22.84%	19.49%	-	-
Horiz. %	0.00%	80.68%	73.90%	51.36%	92.20%	119.49%	100.00%	-
P/NAPS	0.69	0.62	0.62	0.99	0.64	0.57	0.65	0.99%
YoY %	11.29%	0.00%	-37.37%	54.69%	12.28%	-12.31%	-	-
Horiz. %	106.15%	95.38%	95.38%	152.31%	98.46%	87.69%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	23/09/10	25/09/09	25/09/08	28/09/07	26/09/06	19/09/05	28/09/04	-
Price	3.38	3.31	2.74	3.80	2.44	2.37	2.12	-
P/RPS	5.78	5.13	4.81	6.74	5.24	4.57	4.19	5.50%
YoY %	12.67%	6.65%	-28.64%	28.63%	14.66%	9.07%	-	-
Horiz. %	137.95%	122.43%	114.80%	160.86%	125.06%	109.07%	100.00%	-
P/EPS	-77.05	-241.02	8.24	23.36	10.26	13.89	8.70	-
YoY %	68.03%	-3,025.00%	-64.73%	127.68%	-26.13%	59.66%	-	-
Horiz. %	-885.63%	-2,770.34%	94.71%	268.51%	117.93%	159.66%	100.00%	-
EY	-1.30	-0.41	12.13	4.28	9.74	7.20	11.50	-
YoY %	-217.07%	-103.38%	183.41%	-56.06%	35.28%	-37.39%	-	-
Horiz. %	-11.30%	-3.57%	105.48%	37.22%	84.70%	62.61%	100.00%	-
DY	0.00	4.43	4.87	3.51	5.46	6.19	6.29	-
YoY %	0.00%	-9.03%	38.75%	-35.71%	-11.79%	-1.59%	-	-
Horiz. %	0.00%	70.43%	77.42%	55.80%	86.80%	98.41%	100.00%	-
P/NAPS	0.68	0.67	0.55	0.85	0.64	0.65	0.61	1.82%
YoY %	1.49%	21.82%	-35.29%	32.81%	-1.54%	6.56%	-	-
Horiz. %	111.48%	109.84%	90.16%	139.34%	104.92%	106.56%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 1 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

918

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

876

SNS

SNS NETWORK TECHNOLOGY BERHAD

553

NOTION

NOTION VTEC BHD

546

GENTING

GENTING BHD

524

YTLPOWR

YTL POWER INTERNATIONAL BHD

516

DNEX

DAGANG NEXCHANGE BERHAD

506

SALCON

SALCON BHD

406

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.075

0.00

104,885,500

SNS

0.84

+0.085

85,056,900

NOVAMSC

0.24

+0.025

78,117,300

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.79

+0.085

70,695,800

MYEG

0.995

-0.025

69,924,200

INGENIEU

0.055

+0.005

61,304,600

E&O-LR

0.055

+0.01

56,261,700

EATECH

0.365

+0.025

50,262,400

More active Stocks

NESTLE

122.40

+0.90

168,800

AMWAY

7.20

+0.28

28,100

UTDPLT

24.76

+0.26

145,800

TENAGA

14.00

+0.22

8,812,200

DLADY

36.40

+0.22

25,700

HUMEIND

3.54

+0.19

2,375,800

SAM

6.33

+0.18

141,100

YTL

3.62

+0.17

13,922,900

HLBANK

19.36

+0.16

434,300

HEIM

22.20

+0.16

191,200

More gainer Stocks

MPI

38.82

-0.60

8,700

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

25,000

ORIENT

6.97

-0.18

1,220,900

SUPERLN

1.13

-0.17

10,066,900

KLK

20.48

-0.16

476,600

NIKKEI-HA

0.07

-0.15

26,100

KHIND

2.65

-0.13

7,000

KUAISHO-C17

0.08

-0.12

58,800

PANAMY

20.06

-0.12

26,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More