[SPB] YoY Annualized Quarter Result on 31-Jul-2010 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
23-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jul-2010 [#3]
Profit Trend
QoQ- 59.99%
YoY- -219.13%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 239,669 224,705 252,110 201,057 222,110 195,618 193,618 3.61%
PBT 110,557 87,170 110,685 15,925 22,054 132,422 76,562 6.30%
Tax -24,402 -14,914 -15,338 -22,774 -20,590 -13,786 -18,222 4.98%
NP 86,154 72,256 95,346 -6,849 1,464 118,636 58,340 6.70%
-
NP to SH 81,329 66,346 89,156 -15,084 -4,726 114,206 55,873 6.45%
-
Tax Rate 22.07% 17.11% 13.86% 143.01% 93.36% 10.41% 23.80% -
Total Cost 153,514 152,449 156,764 207,906 220,646 76,982 135,278 2.12%
-
Net Worth 1,910,510 1,872,712 1,800,529 1,708,984 1,707,106 1,707,602 1,528,501 3.78%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - 50,478 45,810 45,797 -
Div Payout % - - - - 0.00% 40.11% 81.97% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 1,910,510 1,872,712 1,800,529 1,708,984 1,707,106 1,707,602 1,528,501 3.78%
NOSH 343,617 343,617 343,612 343,860 344,174 343,582 343,483 0.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 35.95% 32.16% 37.82% -3.41% 0.66% 60.65% 30.13% -
ROE 4.26% 3.54% 4.95% -0.88% -0.28% 6.69% 3.66% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 69.75 65.39 73.37 58.47 64.53 56.94 56.37 3.61%
EPS 23.67 19.31 25.95 -4.39 -1.37 33.24 16.27 6.44%
DPS 0.00 0.00 0.00 0.00 14.67 13.33 13.33 -
NAPS 5.56 5.45 5.24 4.97 4.96 4.97 4.45 3.77%
Adjusted Per Share Value based on latest NOSH - 344,109
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 69.75 65.39 73.37 58.51 64.64 56.93 56.35 3.61%
EPS 23.67 19.31 25.95 -4.39 -1.38 33.24 16.26 6.45%
DPS 0.00 0.00 0.00 0.00 14.69 13.33 13.33 -
NAPS 5.56 5.45 5.2399 4.9735 4.9681 4.9695 4.4483 3.78%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 4.05 3.37 3.56 3.42 3.08 3.06 4.40 -
P/RPS 5.81 5.15 4.85 5.85 4.77 5.37 7.81 -4.80%
P/EPS 17.11 17.45 13.72 -77.96 -224.27 9.21 27.05 -7.34%
EY 5.84 5.73 7.29 -1.28 -0.45 10.86 3.70 7.89%
DY 0.00 0.00 0.00 0.00 4.76 4.36 3.03 -
P/NAPS 0.73 0.62 0.68 0.69 0.62 0.62 0.99 -4.94%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 30/09/13 26/09/12 29/09/11 23/09/10 25/09/09 25/09/08 28/09/07 -
Price 4.16 3.42 3.07 3.38 3.31 2.74 3.80 -
P/RPS 5.96 5.23 4.18 5.78 5.13 4.81 6.74 -2.02%
P/EPS 17.58 17.71 11.83 -77.05 -241.02 8.24 23.36 -4.62%
EY 5.69 5.65 8.45 -1.30 -0.41 12.13 4.28 4.85%
DY 0.00 0.00 0.00 0.00 4.43 4.87 3.51 -
P/NAPS 0.75 0.63 0.59 0.68 0.67 0.55 0.85 -2.06%

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