[SDRED] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 14.08%
YoY- 151.19%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 317,531 211,181 176,550 239,824 102,458 136,991 57,767 32.82%
PBT 40,929 21,445 86,564 43,839 19,998 24,166 18,518 14.12%
Tax -12,116 -9,241 -5,232 -4,527 -4,348 -8,257 -5,192 15.16%
NP 28,813 12,204 81,332 39,312 15,650 15,909 13,326 13.70%
-
NP to SH 28,813 12,204 81,332 39,312 15,650 15,909 13,326 13.70%
-
Tax Rate 29.60% 43.09% 6.04% 10.33% 21.74% 34.17% 28.04% -
Total Cost 288,718 198,977 95,218 200,512 86,808 121,082 44,441 36.57%
-
Net Worth 526,011 505,895 492,002 411,871 368,328 386,089 373,033 5.89%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 6,393 - - 4,694 4,596 4,631 3,061 13.05%
Div Payout % 22.19% - - 11.94% 29.37% 29.11% 22.98% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 526,011 505,895 492,002 411,871 368,328 386,089 373,033 5.89%
NOSH 427,651 425,479 426,271 426,854 424,000 428,037 426,129 0.05%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.07% 5.78% 46.07% 16.39% 15.27% 11.61% 23.07% -
ROE 5.48% 2.41% 16.53% 9.54% 4.25% 4.12% 3.57% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 74.25 49.63 41.42 56.18 24.16 32.00 13.56 32.74%
EPS 6.74 2.87 19.08 9.21 3.69 3.72 3.13 13.63%
DPS 1.50 0.00 0.00 1.10 1.08 1.08 0.72 13.00%
NAPS 1.23 1.189 1.1542 0.9649 0.8687 0.902 0.8754 5.82%
Adjusted Per Share Value based on latest NOSH - 426,854
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 74.52 49.56 41.43 56.28 24.04 32.15 13.56 32.82%
EPS 6.76 2.86 19.09 9.23 3.67 3.73 3.13 13.68%
DPS 1.50 0.00 0.00 1.10 1.08 1.09 0.72 13.00%
NAPS 1.2344 1.1872 1.1546 0.9665 0.8644 0.906 0.8754 5.89%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.79 0.59 0.43 0.91 0.38 0.35 0.44 -
P/RPS 1.06 1.19 1.04 1.62 1.57 1.09 3.25 -17.02%
P/EPS 11.73 20.57 2.25 9.88 10.30 9.42 14.07 -2.98%
EY 8.53 4.86 44.37 10.12 9.71 10.62 7.11 3.07%
DY 1.90 0.00 0.00 1.21 2.84 3.09 1.64 2.48%
P/NAPS 0.64 0.50 0.37 0.94 0.44 0.39 0.50 4.19%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 23/02/10 16/02/09 19/02/08 06/02/07 21/02/06 22/02/05 -
Price 0.77 0.58 0.44 0.82 0.45 0.37 0.44 -
P/RPS 1.04 1.17 1.06 1.46 1.86 1.16 3.25 -17.28%
P/EPS 11.43 20.22 2.31 8.90 12.19 9.95 14.07 -3.40%
EY 8.75 4.95 43.36 11.23 8.20 10.05 7.11 3.51%
DY 1.95 0.00 0.00 1.34 2.40 2.92 1.64 2.92%
P/NAPS 0.63 0.49 0.38 0.85 0.52 0.41 0.50 3.92%

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