[SDRED] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 27.69%
YoY- 98.89%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 248,231 148,970 257,768 147,737 134,855 85,726 61,111 26.30%
PBT 31,391 16,134 108,460 27,725 23,533 24,362 12,114 17.18%
Tax -10,425 -3,236 -12,972 1,748 -8,714 -6,688 -5,190 12.32%
NP 20,966 12,898 95,488 29,473 14,819 17,674 6,924 20.26%
-
NP to SH 20,966 12,898 95,488 29,473 14,819 17,674 6,924 20.26%
-
Tax Rate 33.21% 20.06% 11.96% -6.30% 37.03% 27.45% 42.84% -
Total Cost 227,265 136,072 162,280 118,264 120,036 68,052 54,187 26.97%
-
Net Worth 509,273 500,440 491,058 39,518,970 368,510 381,799 361,981 5.85%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,393 - - 4,694 4,596 4,631 3,061 13.05%
Div Payout % 30.50% - - 15.93% 31.01% 26.21% 44.22% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 509,273 500,440 491,058 39,518,970 368,510 381,799 361,981 5.85%
NOSH 424,925 427,142 426,303 427,093 430,000 428,314 426,111 -0.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.45% 8.66% 37.04% 19.95% 10.99% 20.62% 11.33% -
ROE 4.12% 2.58% 19.45% 0.07% 4.02% 4.63% 1.91% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 58.42 34.88 60.47 34.59 31.36 20.01 14.34 26.36%
EPS 4.93 3.02 22.40 6.90 3.45 4.13 1.62 20.37%
DPS 1.50 0.00 0.00 1.10 1.08 1.08 0.72 13.00%
NAPS 1.1985 1.1716 1.1519 92.53 0.857 0.8914 0.8495 5.90%
Adjusted Per Share Value based on latest NOSH - 427,093
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 58.25 34.96 60.49 34.67 31.65 20.12 14.34 26.30%
EPS 4.92 3.03 22.41 6.92 3.48 4.15 1.62 20.32%
DPS 1.50 0.00 0.00 1.10 1.08 1.09 0.72 13.00%
NAPS 1.1951 1.1744 1.1524 92.7397 0.8648 0.896 0.8495 5.85%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.54 0.53 0.67 1.16 0.40 0.38 0.41 -
P/RPS 0.92 1.52 1.11 3.35 1.28 1.90 2.86 -17.21%
P/EPS 10.94 17.55 2.99 16.81 11.61 9.21 25.23 -12.99%
EY 9.14 5.70 33.43 5.95 8.62 10.86 3.96 14.95%
DY 2.78 0.00 0.00 0.95 2.70 2.84 1.76 7.91%
P/NAPS 0.45 0.45 0.58 0.01 0.47 0.43 0.48 -1.06%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 20/08/09 19/08/08 23/08/07 22/08/06 24/08/05 24/09/04 -
Price 0.73 0.61 0.67 0.98 0.40 0.40 0.40 -
P/RPS 1.25 1.75 1.11 2.83 1.28 2.00 2.79 -12.51%
P/EPS 14.80 20.20 2.99 14.20 11.61 9.69 24.62 -8.12%
EY 6.76 4.95 33.43 7.04 8.62 10.32 4.06 8.86%
DY 2.05 0.00 0.00 1.12 2.70 2.70 1.80 2.19%
P/NAPS 0.61 0.52 0.58 0.01 0.47 0.45 0.47 4.43%

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