[SDRED] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
11-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 11.46%
YoY- 60.82%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 137,759 71,674 61,355 69,640 31,672 32,567 31,488 27.87%
PBT 25,544 19,934 13,380 17,632 10,637 5,627 7,269 23.28%
Tax -9,192 -5,305 -5,979 -6,479 -3,702 -1,803 -2,419 24.90%
NP 16,352 14,629 7,401 11,153 6,935 3,824 4,850 22.44%
-
NP to SH 16,352 14,629 7,401 11,153 6,935 3,824 3,663 28.30%
-
Tax Rate 35.98% 26.61% 44.69% 36.75% 34.80% 32.04% 33.28% -
Total Cost 121,407 57,045 53,954 58,487 24,737 28,743 26,638 28.74%
-
Net Worth 362,062 378,523 360,441 355,306 337,243 350,051 331,715 1.46%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,596 4,631 3,061 3,058 3,179 - - -
Div Payout % 28.11% 31.66% 41.37% 27.42% 45.85% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 362,062 378,523 360,441 355,306 337,243 350,051 331,715 1.46%
NOSH 425,555 428,873 425,249 424,754 423,939 432,857 412,941 0.50%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.87% 20.41% 12.06% 16.02% 21.90% 11.74% 15.40% -
ROE 4.52% 3.86% 2.05% 3.14% 2.06% 1.09% 1.10% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 32.37 16.71 14.43 16.40 7.47 7.52 7.63 27.21%
EPS 3.84 3.41 1.74 2.63 1.64 0.88 0.89 27.57%
DPS 1.08 1.08 0.72 0.72 0.75 0.00 0.00 -
NAPS 0.8508 0.8826 0.8476 0.8365 0.7955 0.8087 0.8033 0.96%
Adjusted Per Share Value based on latest NOSH - 424,754
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 32.33 16.82 14.40 16.34 7.43 7.64 7.39 27.87%
EPS 3.84 3.43 1.74 2.62 1.63 0.90 0.86 28.30%
DPS 1.08 1.09 0.72 0.72 0.75 0.00 0.00 -
NAPS 0.8497 0.8883 0.8459 0.8338 0.7914 0.8215 0.7784 1.47%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.38 0.40 0.41 0.35 0.41 0.38 0.90 -
P/RPS 1.17 2.39 2.84 2.13 5.49 5.05 11.80 -31.95%
P/EPS 9.89 11.73 23.56 13.33 25.06 43.01 101.46 -32.14%
EY 10.11 8.53 4.24 7.50 3.99 2.32 0.99 47.26%
DY 2.84 2.70 1.76 2.06 1.83 0.00 0.00 -
P/NAPS 0.45 0.45 0.48 0.42 0.52 0.47 1.12 -14.09%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 27/05/05 27/05/04 11/06/03 30/05/02 31/05/01 - -
Price 0.39 0.38 0.40 0.40 0.42 0.38 0.00 -
P/RPS 1.20 2.27 2.77 2.44 5.62 5.05 0.00 -
P/EPS 10.15 11.14 22.98 15.23 25.67 43.01 0.00 -
EY 9.85 8.98 4.35 6.56 3.89 2.32 0.00 -
DY 2.77 2.84 1.80 1.80 1.79 0.00 0.00 -
P/NAPS 0.46 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