[SDRED] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 84.78%
YoY- 36.76%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 192,124 109,428 121,429 51,994 72,330 45,452 32,434 34.49%
PBT 35,462 21,907 22,077 17,835 15,905 12,800 9,407 24.74%
Tax -1,002 -5,917 -8,106 -5,041 -6,550 -4,683 -3,972 -20.50%
NP 34,460 15,990 13,971 12,794 9,355 8,117 5,435 36.02%
-
NP to SH 34,460 15,990 13,971 12,794 9,355 8,117 5,435 36.02%
-
Tax Rate 2.83% 27.01% 36.72% 28.26% 41.18% 36.59% 42.22% -
Total Cost 157,664 93,438 107,458 39,200 62,975 37,335 26,999 34.17%
-
Net Worth 402,851 366,981 379,432 370,017 359,065 0 347,040 2.51%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 4,694 4,596 4,631 3,061 3,058 3,179 2,164 13.76%
Div Payout % 13.62% 28.74% 33.15% 23.93% 32.69% 39.17% 39.82% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 402,851 366,981 379,432 370,017 359,065 0 347,040 2.51%
NOSH 426,840 427,368 425,754 425,699 426,545 423,882 423,943 0.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 17.94% 14.61% 11.51% 24.61% 12.93% 17.86% 16.76% -
ROE 8.55% 4.36% 3.68% 3.46% 2.61% 0.00% 1.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 45.01 25.61 28.52 12.21 16.96 10.72 7.65 34.34%
EPS 8.07 3.74 3.28 3.01 2.19 1.91 1.28 35.89%
DPS 1.10 1.08 1.08 0.72 0.72 0.75 0.51 13.66%
NAPS 0.9438 0.8587 0.8912 0.8692 0.8418 0.00 0.8186 2.39%
Adjusted Per Share Value based on latest NOSH - 425,699
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 45.09 25.68 28.50 12.20 16.97 10.67 7.61 34.50%
EPS 8.09 3.75 3.28 3.00 2.20 1.90 1.28 35.95%
DPS 1.10 1.08 1.09 0.72 0.72 0.75 0.51 13.66%
NAPS 0.9454 0.8612 0.8904 0.8683 0.8426 0.00 0.8144 2.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.00 0.38 0.41 0.39 0.39 0.37 0.38 -
P/RPS 2.22 1.48 1.44 3.19 2.30 3.45 4.97 -12.56%
P/EPS 12.39 10.16 12.49 12.98 17.78 19.32 29.64 -13.52%
EY 8.07 9.85 8.00 7.71 5.62 5.18 3.37 15.65%
DY 1.10 2.84 2.63 1.85 1.85 2.03 1.34 -3.23%
P/NAPS 1.06 0.44 0.46 0.45 0.46 0.00 0.46 14.92%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 22/11/06 24/11/05 08/11/04 20/11/03 25/11/02 28/11/01 -
Price 0.89 0.40 0.37 0.37 0.41 0.35 0.43 -
P/RPS 1.98 1.56 1.30 3.03 2.42 3.26 5.62 -15.95%
P/EPS 11.02 10.69 11.28 12.31 18.69 18.28 33.54 -16.92%
EY 9.07 9.35 8.87 8.12 5.35 5.47 2.98 20.37%
DY 1.24 2.70 2.92 1.95 1.76 2.14 1.19 0.68%
P/NAPS 0.94 0.47 0.42 0.43 0.49 0.00 0.53 10.01%

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