[SDRED] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 7.9%
YoY- 14.45%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 147,737 107,495 102,458 109,428 134,855 137,759 136,991 5.17%
PBT 27,725 21,958 19,998 21,907 23,533 25,544 24,166 9.61%
Tax 1,748 1,124 -4,348 -5,917 -8,714 -9,192 -8,257 -
NP 29,473 23,082 15,650 15,990 14,819 16,352 15,909 51.01%
-
NP to SH 29,473 23,082 15,650 15,990 14,819 16,352 15,909 51.01%
-
Tax Rate -6.30% -5.12% 21.74% 27.01% 37.03% 35.98% 34.17% -
Total Cost 118,264 84,413 86,808 93,438 120,036 121,407 121,082 -1.56%
-
Net Worth 39,518,970 38,791,568 368,328 366,981 368,510 362,062 386,089 2106.78%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,694 4,694 4,596 4,596 4,596 4,596 4,631 0.90%
Div Payout % 15.93% 20.34% 29.37% 28.74% 31.01% 28.11% 29.11% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 39,518,970 38,791,568 368,328 366,981 368,510 362,062 386,089 2106.78%
NOSH 427,093 426,796 424,000 427,368 430,000 425,555 428,037 -0.14%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 19.95% 21.47% 15.27% 14.61% 10.99% 11.87% 11.61% -
ROE 0.07% 0.06% 4.25% 4.36% 4.02% 4.52% 4.12% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 34.59 25.19 24.16 25.61 31.36 32.37 32.00 5.34%
EPS 6.90 5.41 3.69 3.74 3.45 3.84 3.72 51.13%
DPS 1.10 1.10 1.08 1.08 1.08 1.08 1.08 1.23%
NAPS 92.53 90.89 0.8687 0.8587 0.857 0.8508 0.902 2110.04%
Adjusted Per Share Value based on latest NOSH - 427,368
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 34.67 25.23 24.04 25.68 31.65 32.33 32.15 5.17%
EPS 6.92 5.42 3.67 3.75 3.48 3.84 3.73 51.15%
DPS 1.10 1.10 1.08 1.08 1.08 1.08 1.09 0.61%
NAPS 92.7397 91.0327 0.8644 0.8612 0.8648 0.8497 0.906 2106.85%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.16 0.73 0.38 0.38 0.40 0.38 0.35 -
P/RPS 3.35 2.90 1.57 1.48 1.28 1.17 1.09 111.82%
P/EPS 16.81 13.50 10.30 10.16 11.61 9.89 9.42 47.27%
EY 5.95 7.41 9.71 9.85 8.62 10.11 10.62 -32.11%
DY 0.95 1.51 2.84 2.84 2.70 2.84 3.09 -54.54%
P/NAPS 0.01 0.01 0.44 0.44 0.47 0.45 0.39 -91.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 22/05/07 06/02/07 22/11/06 22/08/06 24/05/06 21/02/06 -
Price 0.98 0.90 0.45 0.40 0.40 0.39 0.37 -
P/RPS 2.83 3.57 1.86 1.56 1.28 1.20 1.16 81.52%
P/EPS 14.20 16.64 12.19 10.69 11.61 10.15 9.95 26.84%
EY 7.04 6.01 8.20 9.35 8.62 9.85 10.05 -21.17%
DY 1.12 1.22 2.40 2.70 2.70 2.77 2.92 -47.30%
P/NAPS 0.01 0.01 0.52 0.47 0.47 0.46 0.41 -91.64%

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