[SDRED] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -2.13%
YoY- -1.63%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 192,124 147,737 107,495 102,458 109,428 134,855 137,759 24.80%
PBT 35,462 27,725 21,958 19,998 21,907 23,533 25,544 24.42%
Tax -1,002 1,748 1,124 -4,348 -5,917 -8,714 -9,192 -77.14%
NP 34,460 29,473 23,082 15,650 15,990 14,819 16,352 64.29%
-
NP to SH 34,460 29,473 23,082 15,650 15,990 14,819 16,352 64.29%
-
Tax Rate 2.83% -6.30% -5.12% 21.74% 27.01% 37.03% 35.98% -
Total Cost 157,664 118,264 84,413 86,808 93,438 120,036 121,407 19.01%
-
Net Worth 402,851 39,518,970 38,791,568 368,328 366,981 368,510 362,062 7.36%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,694 4,694 4,694 4,596 4,596 4,596 4,596 1.41%
Div Payout % 13.62% 15.93% 20.34% 29.37% 28.74% 31.01% 28.11% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 402,851 39,518,970 38,791,568 368,328 366,981 368,510 362,062 7.36%
NOSH 426,840 427,093 426,796 424,000 427,368 430,000 425,555 0.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.94% 19.95% 21.47% 15.27% 14.61% 10.99% 11.87% -
ROE 8.55% 0.07% 0.06% 4.25% 4.36% 4.02% 4.52% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.01 34.59 25.19 24.16 25.61 31.36 32.37 24.55%
EPS 8.07 6.90 5.41 3.69 3.74 3.45 3.84 63.99%
DPS 1.10 1.10 1.10 1.08 1.08 1.08 1.08 1.22%
NAPS 0.9438 92.53 90.89 0.8687 0.8587 0.857 0.8508 7.15%
Adjusted Per Share Value based on latest NOSH - 424,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.09 34.67 25.23 24.04 25.68 31.65 32.33 24.80%
EPS 8.09 6.92 5.42 3.67 3.75 3.48 3.84 64.26%
DPS 1.10 1.10 1.10 1.08 1.08 1.08 1.08 1.22%
NAPS 0.9454 92.7397 91.0327 0.8644 0.8612 0.8648 0.8497 7.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.00 1.16 0.73 0.38 0.38 0.40 0.38 -
P/RPS 2.22 3.35 2.90 1.57 1.48 1.28 1.17 53.20%
P/EPS 12.39 16.81 13.50 10.30 10.16 11.61 9.89 16.19%
EY 8.07 5.95 7.41 9.71 9.85 8.62 10.11 -13.93%
DY 1.10 0.95 1.51 2.84 2.84 2.70 2.84 -46.83%
P/NAPS 1.06 0.01 0.01 0.44 0.44 0.47 0.45 76.94%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 22/05/07 06/02/07 22/11/06 22/08/06 24/05/06 -
Price 0.89 0.98 0.90 0.45 0.40 0.40 0.39 -
P/RPS 1.98 2.83 3.57 1.86 1.56 1.28 1.20 39.59%
P/EPS 11.02 14.20 16.64 12.19 10.69 11.61 10.15 5.63%
EY 9.07 7.04 6.01 8.20 9.35 8.62 9.85 -5.34%
DY 1.24 1.12 1.22 2.40 2.70 2.70 2.77 -41.45%
P/NAPS 0.94 0.01 0.01 0.52 0.47 0.47 0.46 60.96%

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