[SDRED] YoY Annual (Unaudited) Result on 31-Mar-2003 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
11-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
YoY- 60.82%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 137,759 71,674 61,355 69,468 31,672 32,567 31,378 27.94%
PBT 25,544 19,934 13,443 17,618 10,637 5,627 7,344 23.07%
Tax -9,192 -5,305 -5,619 -6,465 -3,702 -1,803 -3,606 16.86%
NP 16,352 14,629 7,824 11,153 6,935 3,824 3,738 27.87%
-
NP to SH 16,352 14,629 7,824 11,153 6,935 3,824 3,738 27.87%
-
Tax Rate 35.98% 26.61% 41.80% 36.70% 34.80% 32.04% 49.10% -
Total Cost 121,407 57,045 53,531 58,315 24,737 28,743 27,640 27.95%
-
Net Worth 362,298 376,345 360,414 356,087 338,333 343,607 313,889 2.41%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,599 4,605 3,061 4,256 3,189 - - -
Div Payout % 28.13% 31.48% 39.13% 38.17% 46.00% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 362,298 376,345 360,414 356,087 338,333 343,607 313,889 2.41%
NOSH 425,833 426,453 425,217 425,687 425,308 424,888 390,749 1.44%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.87% 20.41% 12.75% 16.05% 21.90% 11.74% 11.91% -
ROE 4.51% 3.89% 2.17% 3.13% 2.05% 1.11% 1.19% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 32.35 16.81 14.43 16.32 7.45 7.66 8.03 26.12%
EPS 3.84 3.43 1.84 2.62 1.63 0.90 0.90 27.34%
DPS 1.08 1.08 0.72 1.00 0.75 0.00 0.00 -
NAPS 0.8508 0.8825 0.8476 0.8365 0.7955 0.8087 0.8033 0.96%
Adjusted Per Share Value based on latest NOSH - 424,754
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 32.33 16.82 14.40 16.30 7.43 7.64 7.36 27.95%
EPS 3.84 3.43 1.84 2.62 1.63 0.90 0.88 27.81%
DPS 1.08 1.08 0.72 1.00 0.75 0.00 0.00 -
NAPS 0.8502 0.8832 0.8458 0.8356 0.794 0.8063 0.7366 2.41%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.38 0.40 0.41 0.35 0.41 0.38 0.90 -
P/RPS 1.17 2.38 2.84 2.14 5.51 4.96 11.21 -31.37%
P/EPS 9.90 11.66 22.28 13.36 25.14 42.22 94.08 -31.27%
EY 10.11 8.58 4.49 7.49 3.98 2.37 1.06 45.60%
DY 2.84 2.70 1.76 2.86 1.83 0.00 0.00 -
P/NAPS 0.45 0.45 0.48 0.42 0.52 0.47 1.12 -14.09%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 27/05/05 27/05/04 11/06/03 30/05/02 31/05/01 29/05/00 -
Price 0.39 0.38 0.40 0.40 0.42 0.38 0.73 -
P/RPS 1.21 2.26 2.77 2.45 5.64 4.96 9.09 -28.53%
P/EPS 10.16 11.08 21.74 15.27 25.76 42.22 76.31 -28.53%
EY 9.85 9.03 4.60 6.55 3.88 2.37 1.31 39.94%
DY 2.77 2.84 1.80 2.50 1.79 0.00 0.00 -
P/NAPS 0.46 0.43 0.47 0.48 0.53 0.47 0.91 -10.74%

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