[SPB] YoY TTM Result on 31-Jul-2009 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
25-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- 273.82%
YoY- -76.47%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 232,971 241,350 305,912 230,504 200,140 206,380 171,526 5.23%
PBT 121,938 142,756 56,961 50,142 148,116 116,257 100,498 3.27%
Tax -22,028 -15,375 -22,653 -13,701 -18,359 -45,497 -17,456 3.94%
NP 99,910 127,381 34,308 36,441 129,757 70,760 83,042 3.12%
-
NP to SH 93,721 119,636 25,205 29,352 124,763 68,265 81,680 2.31%
-
Tax Rate 18.06% 10.77% 39.77% 27.32% 12.40% 39.13% 17.37% -
Total Cost 133,061 113,969 271,604 194,063 70,383 135,620 88,484 7.02%
-
Net Worth 1,872,712 1,800,701 1,710,224 1,704,724 1,705,403 1,531,112 1,315,558 6.05%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - 34,352 34,371 - 34,363 - - -
Div Payout % - 28.71% 136.37% - 27.54% - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 1,872,712 1,800,701 1,710,224 1,704,724 1,705,403 1,531,112 1,315,558 6.05%
NOSH 343,617 343,645 344,109 343,694 343,139 344,070 343,487 0.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 42.89% 52.78% 11.21% 15.81% 64.83% 34.29% 48.41% -
ROE 5.00% 6.64% 1.47% 1.72% 7.32% 4.46% 6.21% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 67.80 70.23 88.90 67.07 58.33 59.98 49.94 5.22%
EPS 27.27 34.81 7.32 8.54 36.36 19.84 23.78 2.30%
DPS 0.00 10.00 10.00 0.00 10.00 0.00 0.00 -
NAPS 5.45 5.24 4.97 4.96 4.97 4.45 3.83 6.04%
Adjusted Per Share Value based on latest NOSH - 343,694
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 67.80 70.24 89.03 67.08 58.25 60.06 49.92 5.22%
EPS 27.27 34.82 7.34 8.54 36.31 19.87 23.77 2.31%
DPS 0.00 10.00 10.00 0.00 10.00 0.00 0.00 -
NAPS 5.45 5.2404 4.9771 4.9611 4.9631 4.4559 3.8286 6.05%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 3.37 3.56 3.42 3.08 3.06 4.40 2.45 -
P/RPS 4.97 5.07 3.85 4.59 5.25 7.34 4.91 0.20%
P/EPS 12.36 10.23 46.69 36.06 8.42 22.18 10.30 3.08%
EY 8.09 9.78 2.14 2.77 11.88 4.51 9.71 -2.99%
DY 0.00 2.81 2.92 0.00 3.27 0.00 0.00 -
P/NAPS 0.62 0.68 0.69 0.62 0.62 0.99 0.64 -0.52%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 29/09/11 23/09/10 25/09/09 25/09/08 28/09/07 26/09/06 -
Price 3.42 3.07 3.38 3.31 2.74 3.80 2.44 -
P/RPS 5.04 4.37 3.80 4.94 4.70 6.34 4.89 0.50%
P/EPS 12.54 8.82 46.15 38.76 7.54 19.15 10.26 3.39%
EY 7.98 11.34 2.17 2.58 13.27 5.22 9.75 -3.28%
DY 0.00 3.26 2.96 0.00 3.65 0.00 0.00 -
P/NAPS 0.63 0.59 0.68 0.67 0.55 0.85 0.64 -0.26%

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