[SDRED] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 16.73%
YoY- 81.35%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 59,699 45,452 31,693 31,672 31,725 32,434 32,743 49.08%
PBT 14,764 12,800 11,554 10,637 10,258 9,407 6,850 66.62%
Tax -4,758 -4,683 -3,845 -3,702 -4,317 -3,972 -2,506 53.15%
NP 10,006 8,117 7,709 6,935 5,941 5,435 4,344 74.14%
-
NP to SH 10,006 8,117 7,709 6,935 5,941 5,435 4,344 74.14%
-
Tax Rate 32.23% 36.59% 33.28% 34.80% 42.08% 42.22% 36.58% -
Total Cost 49,693 37,335 23,984 24,737 25,784 26,999 28,399 45.06%
-
Net Worth 0 0 355,242 337,243 351,233 347,040 346,626 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,179 3,179 3,179 3,179 2,164 2,164 2,164 29.13%
Div Payout % 31.78% 39.17% 41.24% 45.85% 36.43% 39.82% 49.82% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 0 0 355,242 337,243 351,233 347,040 346,626 -
NOSH 427,000 423,882 428,260 423,939 428,333 423,943 427,142 -0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.76% 17.86% 24.32% 21.90% 18.73% 16.76% 13.27% -
ROE 0.00% 0.00% 2.17% 2.06% 1.69% 1.57% 1.25% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.98 10.72 7.40 7.47 7.41 7.65 7.67 49.05%
EPS 2.34 1.91 1.80 1.64 1.39 1.28 1.02 73.68%
DPS 0.75 0.75 0.75 0.75 0.50 0.51 0.51 29.22%
NAPS 0.00 0.00 0.8295 0.7955 0.82 0.8186 0.8115 -
Adjusted Per Share Value based on latest NOSH - 423,939
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 14.01 10.67 7.44 7.43 7.44 7.61 7.68 49.13%
EPS 2.35 1.90 1.81 1.63 1.39 1.28 1.02 74.17%
DPS 0.75 0.75 0.75 0.75 0.51 0.51 0.51 29.22%
NAPS 0.00 0.00 0.8337 0.7914 0.8242 0.8144 0.8134 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.34 0.37 0.40 0.41 0.41 0.38 0.38 -
P/RPS 2.43 3.45 5.41 5.49 5.54 4.97 4.96 -37.77%
P/EPS 14.51 19.32 22.22 25.06 29.56 29.64 37.37 -46.68%
EY 6.89 5.18 4.50 3.99 3.38 3.37 2.68 87.34%
DY 2.21 2.03 1.87 1.83 1.22 1.34 1.33 40.16%
P/NAPS 0.00 0.00 0.48 0.52 0.50 0.46 0.47 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 11/04/03 25/11/02 22/08/02 30/05/02 10/04/02 28/11/01 17/09/01 -
Price 0.34 0.35 0.40 0.42 0.47 0.43 0.36 -
P/RPS 2.43 3.26 5.41 5.62 6.35 5.62 4.70 -35.50%
P/EPS 14.51 18.28 22.22 25.67 33.89 33.54 35.40 -44.73%
EY 6.89 5.47 4.50 3.89 2.95 2.98 2.82 81.10%
DY 2.21 2.14 1.87 1.79 1.06 1.19 1.41 34.82%
P/NAPS 0.00 0.00 0.48 0.53 0.57 0.53 0.44 -

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