[SDRED] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 16.92%
YoY- 115.51%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 257,768 260,640 239,824 192,124 147,737 107,495 102,458 85.08%
PBT 108,460 107,910 43,839 35,462 27,725 21,958 19,998 209.00%
Tax -12,972 -10,786 -4,527 -1,002 1,748 1,124 -4,348 107.38%
NP 95,488 97,124 39,312 34,460 29,473 23,082 15,650 234.27%
-
NP to SH 95,488 97,124 39,312 34,460 29,473 23,082 15,650 234.27%
-
Tax Rate 11.96% 10.00% 10.33% 2.83% -6.30% -5.12% 21.74% -
Total Cost 162,280 163,516 200,512 157,664 118,264 84,413 86,808 51.81%
-
Net Worth 491,058 480,112 411,871 402,851 39,518,970 38,791,568 368,328 21.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,694 4,694 4,694 4,694 4,596 -
Div Payout % - - 11.94% 13.62% 15.93% 20.34% 29.37% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 491,058 480,112 411,871 402,851 39,518,970 38,791,568 368,328 21.15%
NOSH 426,303 426,122 426,854 426,840 427,093 426,796 424,000 0.36%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 37.04% 37.26% 16.39% 17.94% 19.95% 21.47% 15.27% -
ROE 19.45% 20.23% 9.54% 8.55% 0.07% 0.06% 4.25% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 60.47 61.17 56.18 45.01 34.59 25.19 24.16 84.44%
EPS 22.40 22.79 9.21 8.07 6.90 5.41 3.69 233.13%
DPS 0.00 0.00 1.10 1.10 1.10 1.10 1.08 -
NAPS 1.1519 1.1267 0.9649 0.9438 92.53 90.89 0.8687 20.71%
Adjusted Per Share Value based on latest NOSH - 426,840
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 60.49 61.16 56.28 45.09 34.67 25.23 24.04 85.10%
EPS 22.41 22.79 9.23 8.09 6.92 5.42 3.67 234.44%
DPS 0.00 0.00 1.10 1.10 1.10 1.10 1.08 -
NAPS 1.1524 1.1267 0.9665 0.9454 92.7397 91.0327 0.8644 21.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.67 0.73 0.91 1.00 1.16 0.73 0.38 -
P/RPS 1.11 1.19 1.62 2.22 3.35 2.90 1.57 -20.65%
P/EPS 2.99 3.20 9.88 12.39 16.81 13.50 10.30 -56.19%
EY 33.43 31.22 10.12 8.07 5.95 7.41 9.71 128.17%
DY 0.00 0.00 1.21 1.10 0.95 1.51 2.84 -
P/NAPS 0.58 0.65 0.94 1.06 0.01 0.01 0.44 20.24%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 20/05/08 19/02/08 22/11/07 23/08/07 22/05/07 06/02/07 -
Price 0.67 0.69 0.82 0.89 0.98 0.90 0.45 -
P/RPS 1.11 1.13 1.46 1.98 2.83 3.57 1.86 -29.13%
P/EPS 2.99 3.03 8.90 11.02 14.20 16.64 12.19 -60.84%
EY 33.43 33.03 11.23 9.07 7.04 6.01 8.20 155.41%
DY 0.00 0.00 1.34 1.24 1.12 1.22 2.40 -
P/NAPS 0.58 0.61 0.85 0.94 0.01 0.01 0.52 7.55%

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