[SDRED] YoY Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 26.71%
YoY- 11.78%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 164,070 260,640 107,495 137,759 71,674 61,355 69,468 15.38%
PBT 21,228 107,910 21,958 25,544 19,934 13,443 17,618 3.15%
Tax -3,987 -10,786 1,124 -9,192 -5,305 -5,619 -6,465 -7.73%
NP 17,241 97,124 23,082 16,352 14,629 7,824 11,153 7.52%
-
NP to SH 17,241 97,124 23,082 16,352 14,629 7,824 11,153 7.52%
-
Tax Rate 18.78% 10.00% -5.12% 35.98% 26.61% 41.80% 36.70% -
Total Cost 146,829 163,516 84,413 121,407 57,045 53,531 58,315 16.62%
-
Net Worth 495,008 481,273 387,101 362,298 376,345 360,414 356,087 5.63%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 4,685 4,599 4,605 3,061 4,256 -
Div Payout % - - 20.30% 28.13% 31.48% 39.13% 38.17% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 495,008 481,273 387,101 362,298 376,345 360,414 356,087 5.63%
NOSH 425,703 426,169 425,948 425,833 426,453 425,217 425,687 0.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 10.51% 37.26% 21.47% 11.87% 20.41% 12.75% 16.05% -
ROE 3.48% 20.18% 5.96% 4.51% 3.89% 2.17% 3.13% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 38.54 61.16 25.24 32.35 16.81 14.43 16.32 15.38%
EPS 4.05 22.79 5.42 3.84 3.43 1.84 2.62 7.52%
DPS 0.00 0.00 1.10 1.08 1.08 0.72 1.00 -
NAPS 1.1628 1.1293 0.9088 0.8508 0.8825 0.8476 0.8365 5.63%
Adjusted Per Share Value based on latest NOSH - 425,555
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 38.50 61.16 25.23 32.33 16.82 14.40 16.30 15.38%
EPS 4.05 22.79 5.42 3.84 3.43 1.84 2.62 7.52%
DPS 0.00 0.00 1.10 1.08 1.08 0.72 1.00 -
NAPS 1.1616 1.1294 0.9084 0.8502 0.8832 0.8458 0.8356 5.63%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.39 0.73 0.73 0.38 0.40 0.41 0.35 -
P/RPS 1.01 1.19 2.89 1.17 2.38 2.84 2.14 -11.75%
P/EPS 9.63 3.20 13.47 9.90 11.66 22.28 13.36 -5.30%
EY 10.38 31.22 7.42 10.11 8.58 4.49 7.49 5.58%
DY 0.00 0.00 1.51 2.84 2.70 1.76 2.86 -
P/NAPS 0.34 0.65 0.80 0.45 0.45 0.48 0.42 -3.45%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 20/05/08 22/05/07 24/05/06 27/05/05 27/05/04 11/06/03 -
Price 0.50 0.69 0.90 0.39 0.38 0.40 0.40 -
P/RPS 1.30 1.13 3.57 1.21 2.26 2.77 2.45 -10.01%
P/EPS 12.35 3.03 16.61 10.16 11.08 21.74 15.27 -3.47%
EY 8.10 33.03 6.02 9.85 9.03 4.60 6.55 3.60%
DY 0.00 0.00 1.22 2.77 2.84 1.80 2.50 -
P/NAPS 0.43 0.61 0.99 0.46 0.43 0.47 0.48 -1.81%

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