[SDRED] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 41.86%
YoY- 41.16%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 273,588 258,950 266,592 107,495 97,149 89,692 105,624 88.27%
PBT 48,252 46,414 38,936 21,958 19,077 19,406 15,868 109.46%
Tax -10,341 -7,732 -4,256 1,124 -2,806 -3,480 -6,752 32.76%
NP 37,910 38,682 34,680 23,082 16,270 15,926 9,116 157.93%
-
NP to SH 37,910 38,682 34,680 23,082 16,270 15,926 9,116 157.93%
-
Tax Rate 21.43% 16.66% 10.93% -5.12% 14.71% 17.93% 42.55% -
Total Cost 235,677 220,268 231,912 84,413 80,878 73,766 96,508 81.04%
-
Net Worth 411,319 402,071 39,518,970 387,101 370,655 365,659 368,510 7.58%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 4,685 - - - -
Div Payout % - - - 20.30% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 411,319 402,071 39,518,970 387,101 370,655 365,659 368,510 7.58%
NOSH 426,281 426,013 427,093 425,948 426,678 425,828 430,000 -0.57%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.86% 14.94% 13.01% 21.47% 16.75% 17.76% 8.63% -
ROE 9.22% 9.62% 0.09% 5.96% 4.39% 4.36% 2.47% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 64.18 60.78 62.42 25.24 22.77 21.06 24.56 89.38%
EPS 8.89 9.08 8.12 5.42 3.81 3.74 2.12 159.36%
DPS 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
NAPS 0.9649 0.9438 92.53 0.9088 0.8687 0.8587 0.857 8.20%
Adjusted Per Share Value based on latest NOSH - 426,796
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 64.20 60.77 62.56 25.23 22.80 21.05 24.79 88.25%
EPS 8.90 9.08 8.14 5.42 3.82 3.74 2.14 157.94%
DPS 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
NAPS 0.9652 0.9435 92.7397 0.9084 0.8698 0.8581 0.8648 7.57%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.91 1.00 1.16 0.73 0.38 0.38 0.40 -
P/RPS 1.42 1.65 1.86 2.89 1.67 1.80 1.63 -8.76%
P/EPS 10.23 11.01 14.29 13.47 9.97 10.16 18.87 -33.43%
EY 9.77 9.08 7.00 7.42 10.04 9.84 5.30 50.17%
DY 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
P/NAPS 0.94 1.06 0.01 0.80 0.44 0.44 0.47 58.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 22/11/07 23/08/07 22/05/07 06/02/07 22/11/06 22/08/06 -
Price 0.82 0.89 0.98 0.90 0.45 0.40 0.40 -
P/RPS 1.28 1.46 1.57 3.57 1.98 1.90 1.63 -14.84%
P/EPS 9.22 9.80 12.07 16.61 11.80 10.70 18.87 -37.88%
EY 10.85 10.20 8.29 6.02 8.47 9.35 5.30 61.01%
DY 0.00 0.00 0.00 1.22 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 0.01 0.99 0.52 0.47 0.47 48.27%

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