[SDRED] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 41.86%
YoY- 41.16%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 234,430 164,070 260,640 107,495 137,759 71,674 61,355 25.02%
PBT 27,949 21,228 107,910 21,958 25,544 19,934 13,443 12.96%
Tax -9,986 -3,987 -10,786 1,124 -9,192 -5,305 -5,619 10.05%
NP 17,963 17,241 97,124 23,082 16,352 14,629 7,824 14.84%
-
NP to SH 17,963 17,241 97,124 23,082 16,352 14,629 7,824 14.84%
-
Tax Rate 35.73% 18.78% 10.00% -5.12% 35.98% 26.61% 41.80% -
Total Cost 216,467 146,829 163,516 84,413 121,407 57,045 53,531 26.20%
-
Net Worth 503,914 495,008 481,273 387,101 362,298 376,345 360,414 5.74%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 6,384 - - 4,685 4,599 4,605 3,061 13.02%
Div Payout % 35.54% - - 20.30% 28.13% 31.48% 39.13% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 503,914 495,008 481,273 387,101 362,298 376,345 360,414 5.74%
NOSH 425,639 425,703 426,169 425,948 425,833 426,453 425,217 0.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.66% 10.51% 37.26% 21.47% 11.87% 20.41% 12.75% -
ROE 3.56% 3.48% 20.18% 5.96% 4.51% 3.89% 2.17% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 55.08 38.54 61.16 25.24 32.35 16.81 14.43 25.00%
EPS 4.22 4.05 22.79 5.42 3.84 3.43 1.84 14.82%
DPS 1.50 0.00 0.00 1.10 1.08 1.08 0.72 13.00%
NAPS 1.1839 1.1628 1.1293 0.9088 0.8508 0.8825 0.8476 5.72%
Adjusted Per Share Value based on latest NOSH - 426,796
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 55.01 38.50 61.16 25.23 32.33 16.82 14.40 25.01%
EPS 4.22 4.05 22.79 5.42 3.84 3.43 1.84 14.82%
DPS 1.50 0.00 0.00 1.10 1.08 1.08 0.72 13.00%
NAPS 1.1825 1.1616 1.1294 0.9084 0.8502 0.8832 0.8458 5.74%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.55 0.39 0.73 0.73 0.38 0.40 0.41 -
P/RPS 1.00 1.01 1.19 2.89 1.17 2.38 2.84 -15.96%
P/EPS 13.03 9.63 3.20 13.47 9.90 11.66 22.28 -8.54%
EY 7.67 10.38 31.22 7.42 10.11 8.58 4.49 9.33%
DY 2.73 0.00 0.00 1.51 2.84 2.70 1.76 7.58%
P/NAPS 0.46 0.34 0.65 0.80 0.45 0.45 0.48 -0.70%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 26/05/09 20/05/08 22/05/07 24/05/06 27/05/05 27/05/04 -
Price 0.52 0.50 0.69 0.90 0.39 0.38 0.40 -
P/RPS 0.94 1.30 1.13 3.57 1.21 2.26 2.77 -16.47%
P/EPS 12.32 12.35 3.03 16.61 10.16 11.08 21.74 -9.02%
EY 8.12 8.10 33.03 6.02 9.85 9.03 4.60 9.92%
DY 2.88 0.00 0.00 1.22 2.77 2.84 1.80 8.14%
P/NAPS 0.44 0.43 0.61 0.99 0.46 0.43 0.47 -1.09%

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