[SDRED] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 52.58%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 72,862 108,163 42,846 46,434 51,996 23,969 24,811 19.65%
PBT 14,308 19,854 15,622 10,547 12,920 8,807 4,176 22.77%
Tax -2,105 -6,949 -3,997 -4,424 -4,358 -3,316 -802 17.43%
NP 12,203 12,905 11,625 6,123 8,562 5,491 3,374 23.88%
-
NP to SH 12,203 12,905 11,625 6,123 8,562 5,491 3,374 23.88%
-
Tax Rate 14.71% 35.00% 25.59% 41.95% 33.73% 37.65% 19.20% -
Total Cost 60,659 95,258 31,221 40,311 43,434 18,478 21,437 18.91%
-
Net Worth 370,655 384,168 372,766 357,004 357,644 349,040 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 370,655 384,168 372,766 357,004 357,644 349,040 0 -
NOSH 426,678 425,907 425,824 425,208 425,970 425,658 428,676 -0.07%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.75% 11.93% 27.13% 13.19% 16.47% 22.91% 13.60% -
ROE 3.29% 3.36% 3.12% 1.72% 2.39% 1.57% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 17.08 25.40 10.06 10.92 12.21 5.63 5.79 19.74%
EPS 2.86 3.03 2.73 1.44 2.01 1.29 0.79 23.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8687 0.902 0.8754 0.8396 0.8396 0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 422,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 17.10 25.38 10.05 10.90 12.20 5.62 5.82 19.66%
EPS 2.86 3.03 2.73 1.44 2.01 1.29 0.79 23.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8698 0.9015 0.8748 0.8378 0.8393 0.8191 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.38 0.35 0.44 0.41 0.34 0.41 0.45 -
P/RPS 2.23 1.38 4.37 3.75 2.79 7.28 7.77 -18.77%
P/EPS 13.29 11.55 16.12 28.47 16.92 31.78 57.17 -21.57%
EY 7.53 8.66 6.20 3.51 5.91 3.15 1.75 27.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.50 0.49 0.40 0.50 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 06/02/07 21/02/06 22/02/05 19/02/04 11/04/03 10/04/02 15/02/01 -
Price 0.45 0.37 0.44 0.41 0.34 0.47 0.38 -
P/RPS 2.64 1.46 4.37 3.75 2.79 8.35 6.57 -14.09%
P/EPS 15.73 12.21 16.12 28.47 16.92 36.43 48.28 -17.04%
EY 6.36 8.19 6.20 3.51 5.91 2.74 2.07 20.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.41 0.50 0.49 0.40 0.57 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