[SDRED] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 4.16%
YoY- 60.73%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 239,824 102,458 136,991 57,767 64,078 59,699 31,725 40.07%
PBT 43,839 19,998 24,166 18,518 15,182 14,764 10,258 27.37%
Tax -4,527 -4,348 -8,257 -5,192 -6,891 -4,758 -4,317 0.79%
NP 39,312 15,650 15,909 13,326 8,291 10,006 5,941 36.99%
-
NP to SH 39,312 15,650 15,909 13,326 8,291 10,006 5,941 36.99%
-
Tax Rate 10.33% 21.74% 34.17% 28.04% 45.39% 32.23% 42.08% -
Total Cost 200,512 86,808 121,082 44,441 55,787 49,693 25,784 40.73%
-
Net Worth 411,871 368,328 386,089 373,033 354,311 0 351,233 2.68%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,694 4,596 4,631 3,061 3,058 3,179 2,164 13.76%
Div Payout % 11.94% 29.37% 29.11% 22.98% 36.89% 31.78% 36.43% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 411,871 368,328 386,089 373,033 354,311 0 351,233 2.68%
NOSH 426,854 424,000 428,037 426,129 422,000 427,000 428,333 -0.05%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 16.39% 15.27% 11.61% 23.07% 12.94% 16.76% 18.73% -
ROE 9.54% 4.25% 4.12% 3.57% 2.34% 0.00% 1.69% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 56.18 24.16 32.00 13.56 15.18 13.98 7.41 40.13%
EPS 9.21 3.69 3.72 3.13 1.96 2.34 1.39 37.02%
DPS 1.10 1.08 1.08 0.72 0.72 0.75 0.50 14.03%
NAPS 0.9649 0.8687 0.902 0.8754 0.8396 0.00 0.82 2.74%
Adjusted Per Share Value based on latest NOSH - 426,129
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 56.28 24.04 32.15 13.56 15.04 14.01 7.44 40.08%
EPS 9.23 3.67 3.73 3.13 1.95 2.35 1.39 37.07%
DPS 1.10 1.08 1.09 0.72 0.72 0.75 0.51 13.66%
NAPS 0.9665 0.8644 0.906 0.8754 0.8315 0.00 0.8242 2.68%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.91 0.38 0.35 0.44 0.41 0.34 0.41 -
P/RPS 1.62 1.57 1.09 3.25 2.70 2.43 5.54 -18.52%
P/EPS 9.88 10.30 9.42 14.07 20.87 14.51 29.56 -16.68%
EY 10.12 9.71 10.62 7.11 4.79 6.89 3.38 20.04%
DY 1.21 2.84 3.09 1.64 1.76 2.21 1.22 -0.13%
P/NAPS 0.94 0.44 0.39 0.50 0.49 0.00 0.50 11.08%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 19/02/08 06/02/07 21/02/06 22/02/05 19/02/04 11/04/03 10/04/02 -
Price 0.82 0.45 0.37 0.44 0.41 0.34 0.47 -
P/RPS 1.46 1.86 1.16 3.25 2.70 2.43 6.35 -21.72%
P/EPS 8.90 12.19 9.95 14.07 20.87 14.51 33.89 -19.96%
EY 11.23 8.20 10.05 7.11 4.79 6.89 2.95 24.94%
DY 1.34 2.40 2.92 1.64 1.76 2.21 1.06 3.98%
P/NAPS 0.85 0.52 0.41 0.50 0.49 0.00 0.57 6.88%

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