[SDRED] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 2.16%
YoY- -5.44%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 258,950 266,592 107,495 97,149 89,692 105,624 137,759 52.25%
PBT 46,414 38,936 21,958 19,077 19,406 15,868 25,544 48.85%
Tax -7,732 -4,256 1,124 -2,806 -3,480 -6,752 -9,192 -10.88%
NP 38,682 34,680 23,082 16,270 15,926 9,116 16,352 77.44%
-
NP to SH 38,682 34,680 23,082 16,270 15,926 9,116 16,352 77.44%
-
Tax Rate 16.66% 10.93% -5.12% 14.71% 17.93% 42.55% 35.98% -
Total Cost 220,268 231,912 84,413 80,878 73,766 96,508 121,407 48.70%
-
Net Worth 402,071 39,518,970 387,101 370,655 365,659 368,510 362,298 7.18%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 4,685 - - - 4,599 -
Div Payout % - - 20.30% - - - 28.13% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 402,071 39,518,970 387,101 370,655 365,659 368,510 362,298 7.18%
NOSH 426,013 427,093 425,948 426,678 425,828 430,000 425,833 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.94% 13.01% 21.47% 16.75% 17.76% 8.63% 11.87% -
ROE 9.62% 0.09% 5.96% 4.39% 4.36% 2.47% 4.51% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 60.78 62.42 25.24 22.77 21.06 24.56 32.35 52.20%
EPS 9.08 8.12 5.42 3.81 3.74 2.12 3.84 77.39%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 1.08 -
NAPS 0.9438 92.53 0.9088 0.8687 0.8587 0.857 0.8508 7.15%
Adjusted Per Share Value based on latest NOSH - 424,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 60.77 62.56 25.23 22.80 21.05 24.79 32.33 52.24%
EPS 9.08 8.14 5.42 3.82 3.74 2.14 3.84 77.39%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 1.08 -
NAPS 0.9435 92.7397 0.9084 0.8698 0.8581 0.8648 0.8502 7.18%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.00 1.16 0.73 0.38 0.38 0.40 0.38 -
P/RPS 1.65 1.86 2.89 1.67 1.80 1.63 1.17 25.73%
P/EPS 11.01 14.29 13.47 9.97 10.16 18.87 9.90 7.33%
EY 9.08 7.00 7.42 10.04 9.84 5.30 10.11 -6.90%
DY 0.00 0.00 1.51 0.00 0.00 0.00 2.84 -
P/NAPS 1.06 0.01 0.80 0.44 0.44 0.47 0.45 76.94%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 22/05/07 06/02/07 22/11/06 22/08/06 24/05/06 -
Price 0.89 0.98 0.90 0.45 0.40 0.40 0.39 -
P/RPS 1.46 1.57 3.57 1.98 1.90 1.63 1.21 13.32%
P/EPS 9.80 12.07 16.61 11.80 10.70 18.87 10.16 -2.37%
EY 10.20 8.29 6.02 8.47 9.35 5.30 9.85 2.35%
DY 0.00 0.00 1.22 0.00 0.00 0.00 2.77 -
P/NAPS 0.94 0.01 0.99 0.52 0.47 0.47 0.46 60.96%

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