[SDRED] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -10.73%
YoY- -33.64%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 57,767 51,994 61,111 61,355 64,078 72,330 77,189 -17.49%
PBT 18,518 17,835 12,114 13,380 15,182 15,905 17,602 3.42%
Tax -5,192 -5,041 -5,190 -5,979 -6,891 -6,550 -7,175 -19.31%
NP 13,326 12,794 6,924 7,401 8,291 9,355 10,427 17.68%
-
NP to SH 13,326 12,794 6,924 7,401 8,291 9,355 10,427 17.68%
-
Tax Rate 28.04% 28.26% 42.84% 44.69% 45.39% 41.18% 40.76% -
Total Cost 44,441 39,200 54,187 53,954 55,787 62,975 66,762 -23.66%
-
Net Worth 373,033 370,017 361,981 360,441 354,311 359,065 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,061 3,061 3,061 3,061 3,058 3,058 3,058 0.06%
Div Payout % 22.98% 23.93% 44.22% 41.37% 36.89% 32.69% 29.33% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 373,033 370,017 361,981 360,441 354,311 359,065 0 -
NOSH 426,129 425,699 426,111 425,249 422,000 426,545 427,435 -0.20%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 23.07% 24.61% 11.33% 12.06% 12.94% 12.93% 13.51% -
ROE 3.57% 3.46% 1.91% 2.05% 2.34% 2.61% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.56 12.21 14.34 14.43 15.18 16.96 18.06 -17.31%
EPS 3.13 3.01 1.62 1.74 1.96 2.19 2.44 17.97%
DPS 0.72 0.72 0.72 0.72 0.72 0.72 0.72 0.00%
NAPS 0.8754 0.8692 0.8495 0.8476 0.8396 0.8418 0.00 -
Adjusted Per Share Value based on latest NOSH - 425,249
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.56 12.20 14.34 14.40 15.04 16.97 18.11 -17.47%
EPS 3.13 3.00 1.62 1.74 1.95 2.20 2.45 17.65%
DPS 0.72 0.72 0.72 0.72 0.72 0.72 0.72 0.00%
NAPS 0.8754 0.8683 0.8495 0.8459 0.8315 0.8426 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.44 0.39 0.41 0.41 0.41 0.39 0.38 -
P/RPS 3.25 3.19 2.86 2.84 2.70 2.30 2.10 33.61%
P/EPS 14.07 12.98 25.23 23.56 20.87 17.78 15.58 -6.54%
EY 7.11 7.71 3.96 4.24 4.79 5.62 6.42 7.00%
DY 1.64 1.85 1.76 1.76 1.76 1.85 1.89 -8.98%
P/NAPS 0.50 0.45 0.48 0.48 0.49 0.46 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 08/11/04 24/09/04 27/05/04 19/02/04 20/11/03 27/08/03 -
Price 0.44 0.37 0.40 0.40 0.41 0.41 0.42 -
P/RPS 3.25 3.03 2.79 2.77 2.70 2.42 2.33 24.71%
P/EPS 14.07 12.31 24.62 22.98 20.87 18.69 17.22 -12.54%
EY 7.11 8.12 4.06 4.35 4.79 5.35 5.81 14.33%
DY 1.64 1.95 1.80 1.80 1.76 1.76 1.71 -2.73%
P/NAPS 0.50 0.43 0.47 0.47 0.49 0.49 0.00 -

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