[SDRED] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 11.54%
YoY- 142.89%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 255,104 260,640 273,588 258,950 266,592 107,495 97,149 90.44%
PBT 41,136 107,910 48,252 46,414 38,936 21,958 19,077 66.98%
Tax -13,000 -10,786 -10,341 -7,732 -4,256 1,124 -2,806 178.16%
NP 28,136 97,124 37,910 38,682 34,680 23,082 16,270 44.12%
-
NP to SH 28,136 97,124 37,910 38,682 34,680 23,082 16,270 44.12%
-
Tax Rate 31.60% 10.00% 21.43% 16.66% 10.93% -5.12% 14.71% -
Total Cost 226,968 163,516 235,677 220,268 231,912 84,413 80,878 99.08%
-
Net Worth 491,058 481,273 411,319 402,071 39,518,970 387,101 370,655 20.64%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - 4,685 - -
Div Payout % - - - - - 20.30% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 491,058 481,273 411,319 402,071 39,518,970 387,101 370,655 20.64%
NOSH 426,303 426,169 426,281 426,013 427,093 425,948 426,678 -0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.03% 37.26% 13.86% 14.94% 13.01% 21.47% 16.75% -
ROE 5.73% 20.18% 9.22% 9.62% 0.09% 5.96% 4.39% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 59.84 61.16 64.18 60.78 62.42 25.24 22.77 90.54%
EPS 6.60 22.79 8.89 9.08 8.12 5.42 3.81 44.28%
DPS 0.00 0.00 0.00 0.00 0.00 1.10 0.00 -
NAPS 1.1519 1.1293 0.9649 0.9438 92.53 0.9088 0.8687 20.71%
Adjusted Per Share Value based on latest NOSH - 426,840
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 59.87 61.16 64.20 60.77 62.56 25.23 22.80 90.44%
EPS 6.60 22.79 8.90 9.08 8.14 5.42 3.82 44.03%
DPS 0.00 0.00 0.00 0.00 0.00 1.10 0.00 -
NAPS 1.1524 1.1294 0.9652 0.9435 92.7397 0.9084 0.8698 20.65%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.67 0.73 0.91 1.00 1.16 0.73 0.38 -
P/RPS 1.12 1.19 1.42 1.65 1.86 2.89 1.67 -23.40%
P/EPS 10.15 3.20 10.23 11.01 14.29 13.47 9.97 1.20%
EY 9.85 31.22 9.77 9.08 7.00 7.42 10.04 -1.26%
DY 0.00 0.00 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 0.58 0.65 0.94 1.06 0.01 0.80 0.44 20.24%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 20/05/08 19/02/08 22/11/07 23/08/07 22/05/07 06/02/07 -
Price 0.67 0.69 0.82 0.89 0.98 0.90 0.45 -
P/RPS 1.12 1.13 1.28 1.46 1.57 3.57 1.98 -31.62%
P/EPS 10.15 3.03 9.22 9.80 12.07 16.61 11.80 -9.56%
EY 9.85 33.03 10.85 10.20 8.29 6.02 8.47 10.59%
DY 0.00 0.00 0.00 0.00 0.00 1.22 0.00 -
P/NAPS 0.58 0.61 0.85 0.94 0.01 0.99 0.52 7.55%

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