[SDRED] YoY 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- -19.38%
YoY- -34.35%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 34,633 29,596 28,828 14,921 17,472 7,703 7,756 28.30%
PBT 7,650 5,690 4,312 2,896 4,698 1,830 1,451 31.90%
Tax 3,229 -2,243 -1,308 -1,195 -2,107 -386 -1,001 -
NP 10,879 3,447 3,004 1,701 2,591 1,444 450 70.00%
-
NP to SH 10,879 3,447 3,004 1,701 2,591 1,444 450 70.00%
-
Tax Rate -42.21% 39.42% 30.33% 41.26% 44.85% 21.09% 68.99% -
Total Cost 23,754 26,149 25,824 13,220 14,881 6,259 7,306 21.70%
-
Net Worth 38,791,568 362,062 378,523 360,441 355,306 337,243 351,609 118.92%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,694 4,596 4,631 3,061 4,247 3,179 2,164 13.76%
Div Payout % 43.15% 133.33% 154.19% 180.00% 163.93% 220.19% 480.95% -
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 38,791,568 362,062 378,523 360,441 355,306 337,243 351,609 118.92%
NOSH 426,796 425,555 428,873 425,249 424,754 423,939 432,857 -0.23%
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 31.41% 11.65% 10.42% 11.40% 14.83% 18.75% 5.80% -
ROE 0.03% 0.95% 0.79% 0.47% 0.73% 0.43% 0.13% -
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 8.11 6.95 6.72 3.51 4.11 1.82 1.79 28.62%
EPS 2.55 0.81 0.70 0.40 0.61 0.34 0.11 68.81%
DPS 1.10 1.08 1.08 0.72 1.00 0.75 0.50 14.03%
NAPS 90.89 0.8508 0.8826 0.8476 0.8365 0.7955 0.8123 119.43%
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 8.13 6.95 6.77 3.50 4.10 1.81 1.82 28.31%
EPS 2.55 0.81 0.70 0.40 0.61 0.34 0.11 68.81%
DPS 1.10 1.08 1.09 0.72 1.00 0.75 0.51 13.66%
NAPS 91.0327 0.8497 0.8883 0.8459 0.8338 0.7914 0.8251 118.92%
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 9.00 5.46 5.95 11.69 8.51 22.56 21.21 -13.30%
P/EPS 28.64 46.91 57.11 102.50 57.38 120.37 365.52 -34.57%
EY 3.49 2.13 1.75 0.98 1.74 0.83 0.27 53.16%
DY 1.51 2.84 2.70 1.76 2.86 1.83 1.32 2.26%
P/NAPS 0.01 0.45 0.45 0.48 0.42 0.52 0.47 -47.34%
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 11.09 5.61 5.65 11.40 9.72 23.11 21.21 -10.23%
P/EPS 35.31 48.15 54.25 100.00 65.57 123.31 365.52 -32.25%
EY 2.83 2.08 1.84 1.00 1.53 0.81 0.27 47.90%
DY 1.22 2.77 2.84 1.80 2.50 1.79 1.32 -1.30%
P/NAPS 0.01 0.46 0.43 0.47 0.48 0.53 0.47 -47.34%

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