[SPB] YoY 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- -2.9%
YoY- -7.23%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 54,993 41,905 33,448 42,002 80,285 33,413 30,777 10.15%
PBT 11,119 47,410 10,185 22,342 21,879 3,823 13,956 -3.71%
Tax -3,634 -6,554 -4,458 -4,382 -2,519 -2,544 -1,433 16.76%
NP 7,485 40,856 5,727 17,960 19,360 1,279 12,523 -8.21%
-
NP to SH 6,847 40,772 5,727 17,960 19,360 1,279 12,523 -9.56%
-
Tax Rate 32.68% 13.82% 43.77% 19.61% 11.51% 66.54% 10.27% -
Total Cost 47,508 1,049 27,721 24,042 60,925 32,134 18,254 17.27%
-
Net Worth 1,531,112 1,315,558 1,244,850 1,195,043 1,124,461 1,106,162 1,004,592 7.27%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 1,531,112 1,315,558 1,244,850 1,195,043 1,124,461 1,106,162 1,004,592 7.27%
NOSH 344,070 343,487 342,934 343,403 343,872 345,675 344,038 0.00%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 13.61% 97.50% 17.12% 42.76% 24.11% 3.83% 40.69% -
ROE 0.45% 3.10% 0.46% 1.50% 1.72% 0.12% 1.25% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 15.98 12.20 9.75 12.23 23.35 9.67 8.95 10.13%
EPS 1.99 11.87 1.67 5.23 5.63 0.37 3.64 -9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.45 3.83 3.63 3.48 3.27 3.20 2.92 7.27%
Adjusted Per Share Value based on latest NOSH - 343,403
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 16.00 12.20 9.73 12.22 23.36 9.72 8.96 10.14%
EPS 1.99 11.87 1.67 5.23 5.63 0.37 3.64 -9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4559 3.8286 3.6228 3.4778 3.2724 3.2192 2.9236 7.27%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
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 27.53 20.08 21.33 18.48 10.67 18.73 18.11 7.22%
P/EPS 221.11 20.64 124.55 43.21 44.23 489.19 44.51 30.60%
EY 0.45 4.84 0.80 2.31 2.26 0.20 2.25 -23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.64 0.57 0.65 0.76 0.57 0.55 10.28%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
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 23.78 20.00 24.30 17.33 9.68 17.28 15.65 7.21%
P/EPS 190.95 20.56 141.92 40.54 40.14 451.35 38.46 30.59%
EY 0.52 4.86 0.70 2.47 2.49 0.22 2.60 -23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.64 0.65 0.61 0.69 0.52 0.48 9.98%

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