[SDRED] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -6.45%
YoY- -33.6%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 71,674 57,767 51,994 61,111 61,355 64,078 72,330 -0.60%
PBT 19,934 18,518 17,835 12,114 13,380 15,182 15,905 16.22%
Tax -5,305 -5,192 -5,041 -5,190 -5,979 -6,891 -6,550 -13.10%
NP 14,629 13,326 12,794 6,924 7,401 8,291 9,355 34.68%
-
NP to SH 14,629 13,326 12,794 6,924 7,401 8,291 9,355 34.68%
-
Tax Rate 26.61% 28.04% 28.26% 42.84% 44.69% 45.39% 41.18% -
Total Cost 57,045 44,441 39,200 54,187 53,954 55,787 62,975 -6.37%
-
Net Worth 378,523 373,033 370,017 361,981 360,441 354,311 359,065 3.57%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 4,631 3,061 3,061 3,061 3,061 3,058 3,058 31.84%
Div Payout % 31.66% 22.98% 23.93% 44.22% 41.37% 36.89% 32.69% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 378,523 373,033 370,017 361,981 360,441 354,311 359,065 3.57%
NOSH 428,873 426,129 425,699 426,111 425,249 422,000 426,545 0.36%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 20.41% 23.07% 24.61% 11.33% 12.06% 12.94% 12.93% -
ROE 3.86% 3.57% 3.46% 1.91% 2.05% 2.34% 2.61% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.71 13.56 12.21 14.34 14.43 15.18 16.96 -0.98%
EPS 3.41 3.13 3.01 1.62 1.74 1.96 2.19 34.30%
DPS 1.08 0.72 0.72 0.72 0.72 0.72 0.72 31.00%
NAPS 0.8826 0.8754 0.8692 0.8495 0.8476 0.8396 0.8418 3.20%
Adjusted Per Share Value based on latest NOSH - 426,111
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.82 13.56 12.20 14.34 14.40 15.04 16.97 -0.58%
EPS 3.43 3.13 3.00 1.62 1.74 1.95 2.20 34.41%
DPS 1.09 0.72 0.72 0.72 0.72 0.72 0.72 31.81%
NAPS 0.8883 0.8754 0.8683 0.8495 0.8459 0.8315 0.8426 3.58%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.40 0.44 0.39 0.41 0.41 0.41 0.39 -
P/RPS 2.39 3.25 3.19 2.86 2.84 2.70 2.30 2.58%
P/EPS 11.73 14.07 12.98 25.23 23.56 20.87 17.78 -24.19%
EY 8.53 7.11 7.71 3.96 4.24 4.79 5.62 32.03%
DY 2.70 1.64 1.85 1.76 1.76 1.76 1.85 28.63%
P/NAPS 0.45 0.50 0.45 0.48 0.48 0.49 0.46 -1.45%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 22/02/05 08/11/04 24/09/04 27/05/04 19/02/04 20/11/03 -
Price 0.38 0.44 0.37 0.40 0.40 0.41 0.41 -
P/RPS 2.27 3.25 3.03 2.79 2.77 2.70 2.42 -4.17%
P/EPS 11.14 14.07 12.31 24.62 22.98 20.87 18.69 -29.15%
EY 8.98 7.11 8.12 4.06 4.35 4.79 5.35 41.19%
DY 2.84 1.64 1.95 1.80 1.80 1.76 1.76 37.53%
P/NAPS 0.43 0.50 0.43 0.47 0.47 0.49 0.49 -8.33%

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