[SDRED] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 84.78%
YoY- 36.76%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 85,726 71,674 57,767 51,994 61,111 61,355 64,078 21.43%
PBT 24,362 19,934 18,518 17,835 12,114 13,380 15,182 37.10%
Tax -6,688 -5,305 -5,192 -5,041 -5,190 -5,979 -6,891 -1.97%
NP 17,674 14,629 13,326 12,794 6,924 7,401 8,291 65.71%
-
NP to SH 17,674 14,629 13,326 12,794 6,924 7,401 8,291 65.71%
-
Tax Rate 27.45% 26.61% 28.04% 28.26% 42.84% 44.69% 45.39% -
Total Cost 68,052 57,045 44,441 39,200 54,187 53,954 55,787 14.18%
-
Net Worth 381,799 378,523 373,033 370,017 361,981 360,441 354,311 5.11%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,631 4,631 3,061 3,061 3,061 3,061 3,058 31.90%
Div Payout % 26.21% 31.66% 22.98% 23.93% 44.22% 41.37% 36.89% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 381,799 378,523 373,033 370,017 361,981 360,441 354,311 5.11%
NOSH 428,314 428,873 426,129 425,699 426,111 425,249 422,000 0.99%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.62% 20.41% 23.07% 24.61% 11.33% 12.06% 12.94% -
ROE 4.63% 3.86% 3.57% 3.46% 1.91% 2.05% 2.34% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.01 16.71 13.56 12.21 14.34 14.43 15.18 20.24%
EPS 4.13 3.41 3.13 3.01 1.62 1.74 1.96 64.43%
DPS 1.08 1.08 0.72 0.72 0.72 0.72 0.72 31.06%
NAPS 0.8914 0.8826 0.8754 0.8692 0.8495 0.8476 0.8396 4.07%
Adjusted Per Share Value based on latest NOSH - 425,699
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.12 16.82 13.56 12.20 14.34 14.40 15.04 21.43%
EPS 4.15 3.43 3.13 3.00 1.62 1.74 1.95 65.52%
DPS 1.09 1.09 0.72 0.72 0.72 0.72 0.72 31.87%
NAPS 0.896 0.8883 0.8754 0.8683 0.8495 0.8459 0.8315 5.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.38 0.40 0.44 0.39 0.41 0.41 0.41 -
P/RPS 1.90 2.39 3.25 3.19 2.86 2.84 2.70 -20.90%
P/EPS 9.21 11.73 14.07 12.98 25.23 23.56 20.87 -42.06%
EY 10.86 8.53 7.11 7.71 3.96 4.24 4.79 72.66%
DY 2.84 2.70 1.64 1.85 1.76 1.76 1.76 37.61%
P/NAPS 0.43 0.45 0.50 0.45 0.48 0.48 0.49 -8.34%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 27/05/05 22/02/05 08/11/04 24/09/04 27/05/04 19/02/04 -
Price 0.40 0.38 0.44 0.37 0.40 0.40 0.41 -
P/RPS 2.00 2.27 3.25 3.03 2.79 2.77 2.70 -18.14%
P/EPS 9.69 11.14 14.07 12.31 24.62 22.98 20.87 -40.06%
EY 10.32 8.98 7.11 8.12 4.06 4.35 4.79 66.89%
DY 2.70 2.84 1.64 1.95 1.80 1.80 1.76 33.04%
P/NAPS 0.45 0.43 0.50 0.43 0.47 0.47 0.49 -5.52%

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