[SDRED] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 11.16%
YoY- 77.46%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 69,640 59,699 45,452 31,693 31,672 31,725 32,434 66.51%
PBT 17,632 14,764 12,800 11,554 10,637 10,258 9,407 52.07%
Tax -6,479 -4,758 -4,683 -3,845 -3,702 -4,317 -3,972 38.61%
NP 11,153 10,006 8,117 7,709 6,935 5,941 5,435 61.55%
-
NP to SH 11,153 10,006 8,117 7,709 6,935 5,941 5,435 61.55%
-
Tax Rate 36.75% 32.23% 36.59% 33.28% 34.80% 42.08% 42.22% -
Total Cost 58,487 49,693 37,335 23,984 24,737 25,784 26,999 67.49%
-
Net Worth 355,306 0 0 355,242 337,243 351,233 347,040 1.58%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 3,058 3,179 3,179 3,179 3,179 2,164 2,164 25.95%
Div Payout % 27.42% 31.78% 39.17% 41.24% 45.85% 36.43% 39.82% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 355,306 0 0 355,242 337,243 351,233 347,040 1.58%
NOSH 424,754 427,000 423,882 428,260 423,939 428,333 423,943 0.12%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 16.02% 16.76% 17.86% 24.32% 21.90% 18.73% 16.76% -
ROE 3.14% 0.00% 0.00% 2.17% 2.06% 1.69% 1.57% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 16.40 13.98 10.72 7.40 7.47 7.41 7.65 66.33%
EPS 2.63 2.34 1.91 1.80 1.64 1.39 1.28 61.69%
DPS 0.72 0.75 0.75 0.75 0.75 0.50 0.51 25.87%
NAPS 0.8365 0.00 0.00 0.8295 0.7955 0.82 0.8186 1.45%
Adjusted Per Share Value based on latest NOSH - 428,260
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 16.34 14.01 10.67 7.44 7.43 7.44 7.61 66.51%
EPS 2.62 2.35 1.90 1.81 1.63 1.39 1.28 61.28%
DPS 0.72 0.75 0.75 0.75 0.75 0.51 0.51 25.87%
NAPS 0.8338 0.00 0.00 0.8337 0.7914 0.8242 0.8144 1.58%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.35 0.34 0.37 0.40 0.41 0.41 0.38 -
P/RPS 2.13 2.43 3.45 5.41 5.49 5.54 4.97 -43.18%
P/EPS 13.33 14.51 19.32 22.22 25.06 29.56 29.64 -41.32%
EY 7.50 6.89 5.18 4.50 3.99 3.38 3.37 70.54%
DY 2.06 2.21 2.03 1.87 1.83 1.22 1.34 33.23%
P/NAPS 0.42 0.00 0.00 0.48 0.52 0.50 0.46 -5.88%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 11/06/03 11/04/03 25/11/02 22/08/02 30/05/02 10/04/02 28/11/01 -
Price 0.40 0.34 0.35 0.40 0.42 0.47 0.43 -
P/RPS 2.44 2.43 3.26 5.41 5.62 6.35 5.62 -42.69%
P/EPS 15.23 14.51 18.28 22.22 25.67 33.89 33.54 -40.95%
EY 6.56 6.89 5.47 4.50 3.89 2.95 2.98 69.30%
DY 1.80 2.21 2.14 1.87 1.79 1.06 1.19 31.80%
P/NAPS 0.48 0.00 0.00 0.48 0.53 0.57 0.53 -6.39%

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