[SPB] YoY TTM 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- -33.2%
YoY- -16.42%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 305,912 230,504 200,140 206,380 171,526 181,707 138,977 14.04%
PBT 56,961 50,142 148,116 116,257 100,498 81,956 109,260 -10.28%
Tax -22,653 -13,701 -18,359 -45,497 -17,456 -10,711 -15,583 6.43%
NP 34,308 36,441 129,757 70,760 83,042 71,245 93,677 -15.40%
-
NP to SH 25,205 29,352 124,763 68,265 81,680 71,245 93,677 -19.64%
-
Tax Rate 39.77% 27.32% 12.40% 39.13% 17.37% 13.07% 14.26% -
Total Cost 271,604 194,063 70,383 135,620 88,484 110,462 45,300 34.76%
-
Net Worth 1,710,224 1,704,724 1,705,403 1,531,112 1,315,558 1,244,850 1,195,043 6.15%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 34,371 - 34,363 - - - - -
Div Payout % 136.37% - 27.54% - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 1,710,224 1,704,724 1,705,403 1,531,112 1,315,558 1,244,850 1,195,043 6.15%
NOSH 344,109 343,694 343,139 344,070 343,487 342,934 343,403 0.03%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 11.21% 15.81% 64.83% 34.29% 48.41% 39.21% 67.40% -
ROE 1.47% 1.72% 7.32% 4.46% 6.21% 5.72% 7.84% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 88.90 67.07 58.33 59.98 49.94 52.99 40.47 14.00%
EPS 7.32 8.54 36.36 19.84 23.78 20.78 27.28 -19.68%
DPS 10.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 4.97 4.96 4.97 4.45 3.83 3.63 3.48 6.11%
Adjusted Per Share Value based on latest NOSH - 344,070
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 89.03 67.08 58.25 60.06 49.92 52.88 40.45 14.04%
EPS 7.34 8.54 36.31 19.87 23.77 20.73 27.26 -19.63%
DPS 10.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 4.9771 4.9611 4.9631 4.4559 3.8286 3.6228 3.4778 6.15%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
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 3.85 4.59 5.25 7.34 4.91 3.93 5.58 -5.99%
P/EPS 46.69 36.06 8.42 22.18 10.30 10.01 8.28 33.39%
EY 2.14 2.77 11.88 4.51 9.71 9.99 12.07 -25.03%
DY 2.92 0.00 3.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 0.62 0.99 0.64 0.57 0.65 0.99%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
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 3.80 4.94 4.70 6.34 4.89 4.47 5.24 -5.21%
P/EPS 46.15 38.76 7.54 19.15 10.26 11.41 7.77 34.55%
EY 2.17 2.58 13.27 5.22 9.75 8.77 12.87 -25.66%
DY 2.96 0.00 3.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.55 0.85 0.64 0.65 0.61 1.82%

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