[SDRED] YoY TTM Result on 31-Mar-2002 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 16.73%
YoY- 81.35%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 71,674 61,355 69,640 31,672 32,567 31,488 17.87%
PBT 19,934 13,380 17,632 10,637 5,627 7,269 22.34%
Tax -5,305 -5,979 -6,479 -3,702 -1,803 -2,419 16.99%
NP 14,629 7,401 11,153 6,935 3,824 4,850 24.69%
-
NP to SH 14,629 7,401 11,153 6,935 3,824 3,663 31.88%
-
Tax Rate 26.61% 44.69% 36.75% 34.80% 32.04% 33.28% -
Total Cost 57,045 53,954 58,487 24,737 28,743 26,638 16.44%
-
Net Worth 378,523 360,441 355,306 337,243 350,051 331,715 2.67%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,631 3,061 3,058 3,179 - - -
Div Payout % 31.66% 41.37% 27.42% 45.85% - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 378,523 360,441 355,306 337,243 350,051 331,715 2.67%
NOSH 428,873 425,249 424,754 423,939 432,857 412,941 0.75%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 20.41% 12.06% 16.02% 21.90% 11.74% 15.40% -
ROE 3.86% 2.05% 3.14% 2.06% 1.09% 1.10% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 16.71 14.43 16.40 7.47 7.52 7.63 16.96%
EPS 3.41 1.74 2.63 1.64 0.88 0.89 30.80%
DPS 1.08 0.72 0.72 0.75 0.00 0.00 -
NAPS 0.8826 0.8476 0.8365 0.7955 0.8087 0.8033 1.89%
Adjusted Per Share Value based on latest NOSH - 423,939
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 16.82 14.40 16.34 7.43 7.64 7.39 17.86%
EPS 3.43 1.74 2.62 1.63 0.90 0.86 31.85%
DPS 1.09 0.72 0.72 0.75 0.00 0.00 -
NAPS 0.8883 0.8459 0.8338 0.7914 0.8215 0.7784 2.67%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.40 0.41 0.35 0.41 0.38 0.90 -
P/RPS 2.39 2.84 2.13 5.49 5.05 11.80 -27.32%
P/EPS 11.73 23.56 13.33 25.06 43.01 101.46 -35.03%
EY 8.53 4.24 7.50 3.99 2.32 0.99 53.80%
DY 2.70 1.76 2.06 1.83 0.00 0.00 -
P/NAPS 0.45 0.48 0.42 0.52 0.47 1.12 -16.66%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/05/05 27/05/04 11/06/03 30/05/02 31/05/01 - -
Price 0.38 0.40 0.40 0.42 0.38 0.00 -
P/RPS 2.27 2.77 2.44 5.62 5.05 0.00 -
P/EPS 11.14 22.98 15.23 25.67 43.01 0.00 -
EY 8.98 4.35 6.56 3.89 2.32 0.00 -
DY 2.84 1.80 1.80 1.79 0.00 0.00 -
P/NAPS 0.43 0.47 0.48 0.53 0.47 0.00 -

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