[SDRED] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 9.19%
YoY- -7.32%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 105,624 137,759 144,217 146,354 117,240 71,674 57,128 50.81%
PBT 15,868 25,544 26,472 26,680 23,912 19,934 20,829 -16.62%
Tax -6,752 -9,192 -9,265 -10,030 -8,664 -5,305 -5,329 17.14%
NP 9,116 16,352 17,206 16,650 15,248 14,629 15,500 -29.87%
-
NP to SH 9,116 16,352 17,206 16,650 15,248 14,629 15,500 -29.87%
-
Tax Rate 42.55% 35.98% 35.00% 37.59% 36.23% 26.61% 25.58% -
Total Cost 96,508 121,407 127,010 129,704 101,992 57,045 41,628 75.43%
-
Net Worth 368,510 362,298 384,168 380,473 381,799 376,345 372,766 -0.76%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 4,599 - - - 4,605 - -
Div Payout % - 28.13% - - - 31.48% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 368,510 362,298 384,168 380,473 381,799 376,345 372,766 -0.76%
NOSH 430,000 425,833 425,907 426,923 428,314 426,453 425,824 0.65%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.63% 11.87% 11.93% 11.38% 13.01% 20.41% 27.13% -
ROE 2.47% 4.51% 4.48% 4.38% 3.99% 3.89% 4.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.56 32.35 33.86 34.28 27.37 16.81 13.42 49.78%
EPS 2.12 3.84 4.04 3.90 3.56 3.43 3.64 -30.32%
DPS 0.00 1.08 0.00 0.00 0.00 1.08 0.00 -
NAPS 0.857 0.8508 0.902 0.8912 0.8914 0.8825 0.8754 -1.41%
Adjusted Per Share Value based on latest NOSH - 425,754
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.79 32.33 33.84 34.35 27.51 16.82 13.41 50.79%
EPS 2.14 3.84 4.04 3.91 3.58 3.43 3.64 -29.88%
DPS 0.00 1.08 0.00 0.00 0.00 1.08 0.00 -
NAPS 0.8648 0.8502 0.9015 0.8929 0.896 0.8832 0.8748 -0.76%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.40 0.38 0.35 0.41 0.38 0.40 0.44 -
P/RPS 1.63 1.17 1.03 1.20 1.39 2.38 3.28 -37.34%
P/EPS 18.87 9.90 8.66 10.51 10.67 11.66 12.09 34.66%
EY 5.30 10.11 11.54 9.51 9.37 8.58 8.27 -25.72%
DY 0.00 2.84 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.47 0.45 0.39 0.46 0.43 0.45 0.50 -4.05%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 24/05/06 21/02/06 24/11/05 24/08/05 27/05/05 22/02/05 -
Price 0.40 0.39 0.37 0.37 0.40 0.38 0.44 -
P/RPS 1.63 1.21 1.09 1.08 1.46 2.26 3.28 -37.34%
P/EPS 18.87 10.16 9.16 9.49 11.24 11.08 12.09 34.66%
EY 5.30 9.85 10.92 10.54 8.90 9.03 8.27 -25.72%
DY 0.00 2.77 0.00 0.00 0.00 2.84 0.00 -
P/NAPS 0.47 0.46 0.41 0.42 0.45 0.43 0.50 -4.05%

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