[SDRED] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -13.73%
YoY- 89.86%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 146,354 117,240 71,674 57,128 46,844 61,032 61,355 78.43%
PBT 26,680 23,912 19,934 20,829 22,394 6,200 13,443 57.86%
Tax -10,030 -8,664 -5,305 -5,329 -4,428 -3,132 -5,619 47.09%
NP 16,650 15,248 14,629 15,500 17,966 3,068 7,824 65.37%
-
NP to SH 16,650 15,248 14,629 15,500 17,966 3,068 7,824 65.37%
-
Tax Rate 37.59% 36.23% 26.61% 25.58% 19.77% 50.52% 41.80% -
Total Cost 129,704 101,992 57,045 41,628 28,878 57,964 53,531 80.30%
-
Net Worth 380,473 381,799 376,345 372,766 370,048 361,981 360,414 3.67%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 4,605 - - - 3,061 -
Div Payout % - - 31.48% - - - 39.13% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 380,473 381,799 376,345 372,766 370,048 361,981 360,414 3.67%
NOSH 426,923 428,314 426,453 425,824 425,734 426,111 425,217 0.26%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.38% 13.01% 20.41% 27.13% 38.35% 5.03% 12.75% -
ROE 4.38% 3.99% 3.89% 4.16% 4.86% 0.85% 2.17% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 34.28 27.37 16.81 13.42 11.00 14.32 14.43 77.94%
EPS 3.90 3.56 3.43 3.64 4.22 0.72 1.84 64.92%
DPS 0.00 0.00 1.08 0.00 0.00 0.00 0.72 -
NAPS 0.8912 0.8914 0.8825 0.8754 0.8692 0.8495 0.8476 3.39%
Adjusted Per Share Value based on latest NOSH - 426,129
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 34.35 27.51 16.82 13.41 10.99 14.32 14.40 78.43%
EPS 3.91 3.58 3.43 3.64 4.22 0.72 1.84 65.21%
DPS 0.00 0.00 1.08 0.00 0.00 0.00 0.72 -
NAPS 0.8929 0.896 0.8832 0.8748 0.8684 0.8495 0.8458 3.67%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.41 0.38 0.40 0.44 0.39 0.41 0.41 -
P/RPS 1.20 1.39 2.38 3.28 3.54 2.86 2.84 -43.66%
P/EPS 10.51 10.67 11.66 12.09 9.24 56.94 22.28 -39.37%
EY 9.51 9.37 8.58 8.27 10.82 1.76 4.49 64.85%
DY 0.00 0.00 2.70 0.00 0.00 0.00 1.76 -
P/NAPS 0.46 0.43 0.45 0.50 0.45 0.48 0.48 -2.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 24/08/05 27/05/05 22/02/05 08/11/04 24/09/04 27/05/04 -
Price 0.37 0.40 0.38 0.44 0.37 0.40 0.40 -
P/RPS 1.08 1.46 2.26 3.28 3.36 2.79 2.77 -46.59%
P/EPS 9.49 11.24 11.08 12.09 8.77 55.56 21.74 -42.42%
EY 10.54 8.90 9.03 8.27 11.41 1.80 4.60 73.71%
DY 0.00 0.00 2.84 0.00 0.00 0.00 1.80 -
P/NAPS 0.42 0.45 0.43 0.50 0.43 0.47 0.47 -7.21%

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