[SDRED] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 1.72%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 46,844 61,032 61,355 61,912 65,566 62,008 69,468 -23.04%
PBT 22,394 6,200 13,443 14,062 13,610 11,264 17,618 17.28%
Tax -4,428 -3,132 -5,619 -5,898 -5,584 -6,288 -6,465 -22.24%
NP 17,966 3,068 7,824 8,164 8,026 4,976 11,153 37.29%
-
NP to SH 17,966 3,068 7,824 8,164 8,026 4,976 11,153 37.29%
-
Tax Rate 19.77% 50.52% 41.80% 41.94% 41.03% 55.82% 36.70% -
Total Cost 28,878 57,964 53,531 53,748 57,540 57,032 58,315 -37.32%
-
Net Worth 370,048 361,981 360,414 357,004 359,376 0 356,087 2.58%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 3,061 - - - 4,256 -
Div Payout % - - 39.13% - - - 38.17% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 370,048 361,981 360,414 357,004 359,376 0 356,087 2.58%
NOSH 425,734 426,111 425,217 425,208 426,914 427,435 425,687 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 38.35% 5.03% 12.75% 13.19% 12.24% 8.02% 16.05% -
ROE 4.86% 0.85% 2.17% 2.29% 2.23% 0.00% 3.13% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.00 14.32 14.43 14.56 15.36 14.51 16.32 -23.07%
EPS 4.22 0.72 1.84 1.92 1.88 1.16 2.62 37.28%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 1.00 -
NAPS 0.8692 0.8495 0.8476 0.8396 0.8418 0.00 0.8365 2.58%
Adjusted Per Share Value based on latest NOSH - 422,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.99 14.32 14.40 14.53 15.39 14.55 16.30 -23.05%
EPS 4.22 0.72 1.84 1.92 1.88 1.17 2.62 37.28%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 1.00 -
NAPS 0.8684 0.8495 0.8458 0.8378 0.8434 0.00 0.8356 2.59%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.39 0.41 0.41 0.41 0.39 0.38 0.35 -
P/RPS 3.54 2.86 2.84 2.82 2.54 2.62 2.14 39.74%
P/EPS 9.24 56.94 22.28 21.35 20.74 32.64 13.36 -21.74%
EY 10.82 1.76 4.49 4.68 4.82 3.06 7.49 27.70%
DY 0.00 0.00 1.76 0.00 0.00 0.00 2.86 -
P/NAPS 0.45 0.48 0.48 0.49 0.46 0.00 0.42 4.69%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 24/09/04 27/05/04 19/02/04 20/11/03 27/08/03 11/06/03 -
Price 0.37 0.40 0.40 0.41 0.41 0.42 0.40 -
P/RPS 3.36 2.79 2.77 2.82 2.67 2.90 2.45 23.36%
P/EPS 8.77 55.56 21.74 21.35 21.81 36.08 15.27 -30.83%
EY 11.41 1.80 4.60 4.68 4.59 2.77 6.55 44.62%
DY 0.00 0.00 1.80 0.00 0.00 0.00 2.50 -
P/NAPS 0.43 0.47 0.47 0.49 0.49 0.00 0.48 -7.05%

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