[SDRED] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 20.81%
YoY- 155.26%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 257,768 147,737 134,855 85,726 61,111 77,189 31,693 41.76%
PBT 108,460 27,725 23,533 24,362 12,114 17,602 11,554 45.19%
Tax -12,972 1,748 -8,714 -6,688 -5,190 -7,175 -3,845 22.44%
NP 95,488 29,473 14,819 17,674 6,924 10,427 7,709 52.05%
-
NP to SH 95,488 29,473 14,819 17,674 6,924 10,427 7,709 52.05%
-
Tax Rate 11.96% -6.30% 37.03% 27.45% 42.84% 40.76% 33.28% -
Total Cost 162,280 118,264 120,036 68,052 54,187 66,762 23,984 37.48%
-
Net Worth 491,058 39,518,970 368,510 381,799 361,981 0 355,242 5.53%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 4,694 4,596 4,631 3,061 3,058 3,179 -
Div Payout % - 15.93% 31.01% 26.21% 44.22% 29.33% 41.24% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 491,058 39,518,970 368,510 381,799 361,981 0 355,242 5.53%
NOSH 426,303 427,093 430,000 428,314 426,111 427,435 428,260 -0.07%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 37.04% 19.95% 10.99% 20.62% 11.33% 13.51% 24.32% -
ROE 19.45% 0.07% 4.02% 4.63% 1.91% 0.00% 2.17% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 60.47 34.59 31.36 20.01 14.34 18.06 7.40 41.87%
EPS 22.40 6.90 3.45 4.13 1.62 2.44 1.80 52.17%
DPS 0.00 1.10 1.08 1.08 0.72 0.72 0.75 -
NAPS 1.1519 92.53 0.857 0.8914 0.8495 0.00 0.8295 5.61%
Adjusted Per Share Value based on latest NOSH - 428,314
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 60.49 34.67 31.65 20.12 14.34 18.11 7.44 41.75%
EPS 22.41 6.92 3.48 4.15 1.62 2.45 1.81 52.04%
DPS 0.00 1.10 1.08 1.09 0.72 0.72 0.75 -
NAPS 1.1524 92.7397 0.8648 0.896 0.8495 0.00 0.8337 5.53%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.67 1.16 0.40 0.38 0.41 0.38 0.40 -
P/RPS 1.11 3.35 1.28 1.90 2.86 2.10 5.41 -23.18%
P/EPS 2.99 16.81 11.61 9.21 25.23 15.58 22.22 -28.39%
EY 33.43 5.95 8.62 10.86 3.96 6.42 4.50 39.64%
DY 0.00 0.95 2.70 2.84 1.76 1.89 1.87 -
P/NAPS 0.58 0.01 0.47 0.43 0.48 0.00 0.48 3.20%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 23/08/07 22/08/06 24/08/05 24/09/04 27/08/03 22/08/02 -
Price 0.67 0.98 0.40 0.40 0.40 0.42 0.40 -
P/RPS 1.11 2.83 1.28 2.00 2.79 2.33 5.41 -23.18%
P/EPS 2.99 14.20 11.61 9.69 24.62 17.22 22.22 -28.39%
EY 33.43 7.04 8.62 10.32 4.06 5.81 4.50 39.64%
DY 0.00 1.12 2.70 2.70 1.80 1.71 1.87 -
P/NAPS 0.58 0.01 0.47 0.45 0.47 0.00 0.48 3.20%

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