[SPB] YoY TTM Result on 31-Oct-2005 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- -9.6%
YoY- -28.52%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 210,635 198,640 181,119 185,118 178,520 162,698 138,328 7.25%
PBT 132,918 106,221 134,498 78,585 102,511 100,289 104,876 4.02%
Tax -8,598 -21,686 -44,878 -14,183 -12,417 -11,230 -16,627 -10.40%
NP 124,320 84,535 89,620 64,402 90,094 89,059 88,249 5.87%
-
NP to SH 118,552 81,013 87,613 64,402 90,094 89,059 88,429 5.00%
-
Tax Rate 6.47% 20.42% 33.37% 18.05% 12.11% 11.20% 15.85% -
Total Cost 86,315 114,105 91,499 120,716 88,426 73,639 50,079 9.48%
-
Net Worth 1,728,251 1,646,307 1,343,097 1,265,511 1,229,554 1,157,846 1,082,758 8.09%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 34,363 - - - - - - -
Div Payout % 28.99% - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 1,728,251 1,646,307 1,343,097 1,265,511 1,229,554 1,157,846 1,082,758 8.09%
NOSH 343,588 343,696 343,503 343,888 343,450 343,574 342,645 0.04%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 59.02% 42.56% 49.48% 34.79% 50.47% 54.74% 63.80% -
ROE 6.86% 4.92% 6.52% 5.09% 7.33% 7.69% 8.17% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 61.30 57.80 52.73 53.83 51.98 47.35 40.37 7.20%
EPS 34.50 23.57 25.51 18.73 26.23 25.92 25.81 4.95%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.03 4.79 3.91 3.68 3.58 3.37 3.16 8.04%
Adjusted Per Share Value based on latest NOSH - 343,888
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 61.30 57.81 52.71 53.87 51.95 47.35 40.26 7.25%
EPS 34.50 23.58 25.50 18.74 26.22 25.92 25.73 5.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0296 4.7911 3.9087 3.6829 3.5783 3.3696 3.1511 8.09%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 2.49 3.40 2.53 2.44 2.15 2.42 1.76 -
P/RPS 4.06 5.88 4.80 4.53 4.14 5.11 4.36 -1.18%
P/EPS 7.22 14.42 9.92 13.03 8.20 9.34 6.82 0.95%
EY 13.86 6.93 10.08 7.68 12.20 10.71 14.66 -0.93%
DY 4.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.71 0.65 0.66 0.60 0.72 0.56 -1.86%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 22/12/08 28/12/07 27/12/06 30/12/05 30/12/04 29/12/03 30/12/02 -
Price 2.50 3.50 2.70 2.47 2.18 2.09 1.69 -
P/RPS 4.08 6.06 5.12 4.59 4.19 4.41 4.19 -0.44%
P/EPS 7.25 14.85 10.59 13.19 8.31 8.06 6.55 1.70%
EY 13.80 6.73 9.45 7.58 12.03 12.40 15.27 -1.67%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.73 0.69 0.67 0.61 0.62 0.53 -0.96%

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