[SAMUDRA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 32.65%
YoY- 6.73%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 37,285 28,436 26,760 29,156 26,436 25,074 22,504 39.97%
PBT 6,556 3,540 5,032 11,720 8,585 6,284 5,072 18.64%
Tax -2,272 -1,120 -1,648 -3,358 -2,281 -1,852 -1,496 32.09%
NP 4,284 2,420 3,384 8,362 6,304 4,432 3,576 12.78%
-
NP to SH 4,284 2,420 3,384 8,362 6,304 4,432 3,576 12.78%
-
Tax Rate 34.66% 31.64% 32.75% 28.65% 26.57% 29.47% 29.50% -
Total Cost 33,001 26,016 23,376 20,794 20,132 20,642 18,928 44.81%
-
Net Worth 54,151 50,716 63,849 30,361 55,355 51,989 46,555 10.59%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 54,151 50,716 63,849 30,361 55,355 51,989 46,555 10.59%
NOSH 40,112 39,933 39,905 38,431 37,914 36,871 33,735 12.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.49% 8.51% 12.65% 28.68% 23.85% 17.68% 15.89% -
ROE 7.91% 4.77% 5.30% 27.54% 11.39% 8.52% 7.68% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 92.95 71.21 67.06 75.86 69.72 68.00 66.71 24.72%
EPS 10.68 6.06 8.48 11.12 16.63 12.02 10.60 0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.27 1.60 0.79 1.46 1.41 1.38 -1.45%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.71 15.80 14.87 16.20 14.69 13.93 12.50 39.97%
EPS 2.38 1.34 1.88 4.65 3.50 2.46 1.99 12.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3008 0.2818 0.3547 0.1687 0.3075 0.2888 0.2586 10.59%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.05 1.02 1.46 1.55 1.44 1.42 1.90 -
P/RPS 1.13 1.43 2.18 2.04 2.07 2.09 2.85 -45.99%
P/EPS 9.83 16.83 17.22 7.12 8.66 11.81 17.92 -32.96%
EY 10.17 5.94 5.81 14.04 11.55 8.46 5.58 49.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.91 1.96 0.99 1.01 1.38 -31.61%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 24/08/05 19/05/05 28/02/05 28/12/04 13/08/04 20/05/04 -
Price 1.02 1.00 1.21 1.51 1.52 1.38 1.50 -
P/RPS 1.10 1.40 1.80 1.99 2.18 2.03 2.25 -37.91%
P/EPS 9.55 16.50 14.27 6.94 9.14 11.48 14.15 -23.03%
EY 10.47 6.06 7.01 14.41 10.94 8.71 7.07 29.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.76 1.91 1.04 0.98 1.09 -21.35%

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