[SPB] YoY Cumulative 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- 40.03%

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
Cumulative Result
Revenue	145,214	119,953	133,545	130,358	154,079	82,108	79,840	10.47%
YoY %	21.06%	-10.18%	2.44%	-15.40%	87.65%	2.84%	-	-
Horiz. %	181.88%	150.24%	167.27%	163.27%	192.98%	102.84%	100.00%	-
PBT	57,422	75,663	53,750	74,305	65,334	112,150	32,061	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	-13,667	-13,048	-9,775	-11,481	-7,128	-18,411	-8,660	7.89%
YoY %	-4.74%	-33.48%	14.86%	-61.07%	61.28%	-112.60%	-	-
Horiz. %	157.82%	150.67%	112.88%	132.58%	82.31%	212.60%	100.00%	-
NP	43,755	62,615	43,975	62,824	58,206	93,739	23,401	10.98%
YoY %	-30.12%	42.39%	-30.00%	7.93%	-37.91%	300.58%	-	-
Horiz. %	186.98%	267.57%	187.92%	268.47%	248.73%	400.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,905	61,253	43,975	62,824	58,206	93,739	23,401	10.19%
YoY %	-31.59%	39.29%	-30.00%	7.93%	-37.91%	300.58%	-	-
Horiz. %	179.07%	261.75%	187.92%	268.47%	248.73%	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	101,459	57,338	89,570	67,534	95,873	-11,631	56,439	10.26%
YoY %	76.95%	-35.99%	32.63%	-29.56%	924.29%	-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	1,528,502	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	34,348	34,353	37,791	34,367	30,924	-	-	-
YoY %	-0.01%	-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	1,528,502	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	2.74%	4.66%	3.53%	5.25%	5.18%	8.53%	2.33%	-
YoY %	-41.20%	32.01%	-32.76%	1.35%	-39.27%	266.09%	-	-
Horiz. %	117.60%	200.00%	151.50%	225.32%	222.32%	366.09%	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	42.28	34.92	38.87	37.93	44.84	23.90	23.23	10.49%
YoY %	21.08%	-10.16%	2.48%	-15.41%	87.62%	2.88%	-	-
Horiz. %	182.01%	150.32%	167.33%	163.28%	193.03%	102.88%	100.00%	-
EPS	12.20	17.83	12.80	18.28	16.94	27.28	6.81	10.20%
YoY %	-31.58%	39.30%	-29.98%	7.91%	-37.90%	300.59%	-	-
Horiz. %	179.15%	261.82%	187.96%	268.43%	248.75%	400.59%	100.00%	-
DPS	10.00	10.00	11.00	10.00	9.00	0.00	0.00	-
YoY %	0.00%	-9.09%	10.00%	11.11%	0.00%	0.00%	-	-
Horiz. %	111.11%	111.11%	122.22%	111.11%	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	42.26	34.91	38.86	37.94	44.84	23.90	23.24	10.47%
YoY %	21.05%	-10.16%	2.42%	-15.39%	87.62%	2.84%	-	-
Horiz. %	181.84%	150.22%	167.21%	163.25%	192.94%	102.84%	100.00%	-
EPS	12.20	17.83	12.80	18.28	16.94	27.28	6.81	10.20%
YoY %	-31.58%	39.30%	-29.98%	7.91%	-37.90%	300.59%	-	-
Horiz. %	179.15%	261.82%	187.96%	268.43%	248.75%	400.59%	100.00%	-
DPS	10.00	10.00	11.00	10.00	9.00	0.00	0.00	-
YoY %	0.00%	-9.09%	10.00%	11.11%	0.00%	0.00%	-	-
Horiz. %	111.11%	111.11%	122.22%	111.11%	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	10.41	7.02	5.35	5.96	5.55	7.57	6.97	6.91%
YoY %	48.29%	31.21%	-10.23%	7.39%	-26.68%	8.61%	-	-
Horiz. %	149.35%	100.72%	76.76%	85.51%	79.63%	108.61%	100.00%	-
P/EPS	36.07	13.74	16.25	12.36	14.70	6.63	23.79	7.17%
YoY %	162.52%	-15.45%	31.47%	-15.92%	121.72%	-72.13%	-	-
Horiz. %	151.62%	57.76%	68.31%	51.95%	61.79%	27.87%	100.00%	-
EY	2.77	7.28	6.15	8.09	6.80	15.07	4.20	-6.69%
YoY %	-61.95%	18.37%	-23.98%	18.97%	-54.88%	258.81%	-	-
Horiz. %	65.95%	173.33%	146.43%	192.62%	161.90%	358.81%	100.00%	-
DY	2.27	4.08	5.29	4.42	3.61	0.00	0.00	-
YoY %	-44.36%	-22.87%	19.68%	22.44%	0.00%	0.00%	-	-
Horiz. %	62.88%	113.02%	146.54%	122.44%	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	8.99	6.99	6.10	5.59	5.04	6.99	6.03	6.87%
YoY %	28.61%	14.59%	9.12%	10.91%	-27.90%	15.92%	-	-
Horiz. %	149.09%	115.92%	101.16%	92.70%	83.58%	115.92%	100.00%	-
P/EPS	31.15	13.68	18.52	11.60	13.34	6.12	20.56	7.16%
YoY %	127.70%	-26.13%	59.66%	-13.04%	117.97%	-70.23%	-	-
Horiz. %	151.51%	66.54%	90.08%	56.42%	64.88%	29.77%	100.00%	-
EY	3.21	7.31	5.40	8.62	7.50	16.34	4.86	-6.67%
YoY %	-56.09%	35.37%	-37.35%	14.93%	-54.10%	236.21%	-	-
Horiz. %	66.05%	150.41%	111.11%	177.37%	154.32%	336.21%	100.00%	-
DY	2.63	4.10	4.64	4.72	3.98	0.00	0.00	-
YoY %	-35.85%	-11.64%	-1.69%	18.59%	0.00%	0.00%	-	-
Horiz. %	66.08%	103.02%	116.58%	118.59%	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