[SDRED] YoY Cumulative Quarter 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- 27.78%
YoY- -29.85%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 107,495 137,759 71,674 61,355 69,468 31,672 32,567 22.01%
PBT 21,958 25,544 19,934 13,443 17,618 10,637 5,627 25.46%
Tax 1,124 -9,192 -5,305 -5,619 -6,465 -3,702 -1,803 -
NP 23,082 16,352 14,629 7,824 11,153 6,935 3,824 34.91%
-
NP to SH 23,082 16,352 14,629 7,824 11,153 6,935 3,824 34.91%
-
Tax Rate -5.12% 35.98% 26.61% 41.80% 36.70% 34.80% 32.04% -
Total Cost 84,413 121,407 57,045 53,531 58,315 24,737 28,743 19.65%
-
Net Worth 387,101 362,298 376,345 360,414 356,087 338,333 343,607 2.00%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,685 4,599 4,605 3,061 4,256 3,189 - -
Div Payout % 20.30% 28.13% 31.48% 39.13% 38.17% 46.00% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 387,101 362,298 376,345 360,414 356,087 338,333 343,607 2.00%
NOSH 425,948 425,833 426,453 425,217 425,687 425,308 424,888 0.04%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 21.47% 11.87% 20.41% 12.75% 16.05% 21.90% 11.74% -
ROE 5.96% 4.51% 3.89% 2.17% 3.13% 2.05% 1.11% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 25.24 32.35 16.81 14.43 16.32 7.45 7.66 21.97%
EPS 5.42 3.84 3.43 1.84 2.62 1.63 0.90 34.86%
DPS 1.10 1.08 1.08 0.72 1.00 0.75 0.00 -
NAPS 0.9088 0.8508 0.8825 0.8476 0.8365 0.7955 0.8087 1.96%
Adjusted Per Share Value based on latest NOSH - 425,249
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 25.23 32.33 16.82 14.40 16.30 7.43 7.64 22.02%
EPS 5.42 3.84 3.43 1.84 2.62 1.63 0.90 34.86%
DPS 1.10 1.08 1.08 0.72 1.00 0.75 0.00 -
NAPS 0.9084 0.8502 0.8832 0.8458 0.8356 0.794 0.8063 2.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.73 0.38 0.40 0.41 0.35 0.41 0.38 -
P/RPS 2.89 1.17 2.38 2.84 2.14 5.51 4.96 -8.60%
P/EPS 13.47 9.90 11.66 22.28 13.36 25.14 42.22 -17.33%
EY 7.42 10.11 8.58 4.49 7.49 3.98 2.37 20.94%
DY 1.51 2.84 2.70 1.76 2.86 1.83 0.00 -
P/NAPS 0.80 0.45 0.45 0.48 0.42 0.52 0.47 9.26%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 24/05/06 27/05/05 27/05/04 11/06/03 30/05/02 31/05/01 -
Price 0.90 0.39 0.38 0.40 0.40 0.42 0.38 -
P/RPS 3.57 1.21 2.26 2.77 2.45 5.64 4.96 -5.33%
P/EPS 16.61 10.16 11.08 21.74 15.27 25.76 42.22 -14.39%
EY 6.02 9.85 9.03 4.60 6.55 3.88 2.37 16.80%
DY 1.22 2.77 2.84 1.80 2.50 1.79 0.00 -
P/NAPS 0.99 0.46 0.43 0.47 0.48 0.53 0.47 13.21%

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