[SPB] YoY Cumulative 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- 19.53%

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
Cumulative Result
Revenue	150,793	166,583	146,714	145,214	119,953	133,545	130,358	2.45%
YoY %	-9.48%	13.54%	1.03%	21.06%	-10.18%	2.44%	-	-
Horiz. %	115.68%	127.79%	112.55%	111.40%	92.02%	102.44%	100.00%	-
PBT	11,944	16,541	99,317	57,422	75,663	53,750	74,305	-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	-17,081	-15,443	-10,340	-13,667	-13,048	-9,775	-11,481	6.84%
YoY %	-10.61%	-49.35%	24.34%	-4.74%	-33.48%	14.86%	-	-
Horiz. %	148.78%	134.51%	90.06%	119.04%	113.65%	85.14%	100.00%	-
NP	-5,137	1,098	88,977	43,755	62,615	43,975	62,824	-
YoY %	-567.85%	-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	-11,313	-3,545	85,655	41,905	61,253	43,975	62,824	-
YoY %	-219.13%	-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	155,930	165,485	57,737	101,459	57,338	89,570	67,534	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	1,708,985	1,707,106	1,707,602	1,528,502	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	-	37,859	34,358	34,348	34,353	37,791	34,367	-
YoY %	-	10.19%	0.03%	-0.01%	-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	1,708,985	1,707,106	1,707,602	1,528,502	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	-0.66%	-0.21%	5.02%	2.74%	4.66%	3.53%	5.25%	-
YoY %	-214.29%	-104.18%	83.21%	-41.20%	32.01%	-32.76%	-	-
Horiz. %	-12.57%	-4.00%	95.62%	52.19%	88.76%	67.24%	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	43.85	48.40	42.70	42.28	34.92	38.87	37.93	2.44%
YoY %	-9.40%	13.35%	0.99%	21.08%	-10.16%	2.48%	-	-
Horiz. %	115.61%	127.60%	112.58%	111.47%	92.06%	102.48%	100.00%	-
EPS	-3.29	-1.03	24.93	12.20	17.83	12.80	18.28	-
YoY %	-219.42%	-104.13%	104.34%	-31.58%	39.30%	-29.98%	-	-
Horiz. %	-18.00%	-5.63%	136.38%	66.74%	97.54%	70.02%	100.00%	-
DPS	0.00	11.00	10.00	10.00	10.00	11.00	10.00	-
YoY %	0.00%	10.00%	0.00%	0.00%	-9.09%	10.00%	-	-
Horiz. %	0.00%	110.00%	100.00%	100.00%	100.00%	110.00%	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	43.88	48.48	42.70	42.26	34.91	38.86	37.94	2.45%
YoY %	-9.49%	13.54%	1.04%	21.05%	-10.16%	2.42%	-	-
Horiz. %	115.66%	127.78%	112.55%	111.39%	92.01%	102.42%	100.00%	-
EPS	-3.29	-1.03	24.93	12.20	17.83	12.80	18.28	-
YoY %	-219.42%	-104.13%	104.34%	-31.58%	39.30%	-29.98%	-	-
Horiz. %	-18.00%	-5.63%	136.38%	66.74%	97.54%	70.02%	100.00%	-
DPS	0.00	11.02	10.00	10.00	10.00	11.00	10.00	-
YoY %	0.00%	10.20%	0.00%	0.00%	-9.09%	10.00%	-	-
Horiz. %	0.00%	110.20%	100.00%	100.00%	100.00%	110.00%	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	7.80	6.36	7.17	10.41	7.02	5.35	5.96	4.58%
YoY %	22.64%	-11.30%	-31.12%	48.29%	31.21%	-10.23%	-	-
Horiz. %	130.87%	106.71%	120.30%	174.66%	117.79%	89.77%	100.00%	-
P/EPS	-103.95	-299.03	12.27	36.07	13.74	16.25	12.36	-
YoY %	65.24%	-2,537.08%	-65.98%	162.52%	-15.45%	31.47%	-	-
Horiz. %	-841.02%	-2,419.34%	99.27%	291.83%	111.17%	131.47%	100.00%	-
EY	-0.96	-0.33	8.15	2.77	7.28	6.15	8.09	-
YoY %	-190.91%	-104.05%	194.22%	-61.95%	18.37%	-23.98%	-	-
Horiz. %	-11.87%	-4.08%	100.74%	34.24%	89.99%	76.02%	100.00%	-
DY	0.00	3.57	3.27	2.27	4.08	5.29	4.42	-
YoY %	0.00%	9.17%	44.05%	-44.36%	-22.87%	19.68%	-	-
Horiz. %	0.00%	80.77%	73.98%	51.36%	92.31%	119.68%	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	7.71	6.84	6.42	8.99	6.99	6.10	5.59	5.50%
YoY %	12.72%	6.54%	-28.59%	28.61%	14.59%	9.12%	-	-
Horiz. %	137.92%	122.36%	114.85%	160.82%	125.04%	109.12%	100.00%	-
P/EPS	-102.74	-321.36	10.99	31.15	13.68	18.52	11.60	-
YoY %	68.03%	-3,024.11%	-64.72%	127.70%	-26.13%	59.66%	-	-
Horiz. %	-885.69%	-2,770.34%	94.74%	268.53%	117.93%	159.66%	100.00%	-
EY	-0.97	-0.31	9.10	3.21	7.31	5.40	8.62	-
YoY %	-212.90%	-103.41%	183.49%	-56.09%	35.37%	-37.35%	-	-
Horiz. %	-11.25%	-3.60%	105.57%	37.24%	84.80%	62.65%	100.00%	-
DY	0.00	3.32	3.65	2.63	4.10	4.64	4.72	-
YoY %	0.00%	-9.04%	38.78%	-35.85%	-11.64%	-1.69%	-	-
Horiz. %	0.00%	70.34%	77.33%	55.72%	86.86%	98.31%	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

907

HLIND

HONG LEONG INDUSTRIES BHD

893

JCY

JCY INTERNATIONAL BERHAD

864

NOTION

NOTION VTEC BHD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

533

GENTING

GENTING BHD

521

YTLPOWR

YTL POWER INTERNATIONAL BHD

511

DNEX

DAGANG NEXCHANGE BERHAD

499

SALCON

SALCON BHD

404

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