[SDRED] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
10-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 9.31%
YoY- 26.73%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 45,452 31,693 31,672 31,725 32,434 32,743 32,567 24.86%
PBT 12,800 11,554 10,637 10,258 9,407 6,850 5,627 72.87%
Tax -4,683 -3,845 -3,702 -4,317 -3,972 -2,506 -1,803 88.84%
NP 8,117 7,709 6,935 5,941 5,435 4,344 3,824 65.08%
-
NP to SH 8,117 7,709 6,935 5,941 5,435 4,344 3,824 65.08%
-
Tax Rate 36.59% 33.28% 34.80% 42.08% 42.22% 36.58% 32.04% -
Total Cost 37,335 23,984 24,737 25,784 26,999 28,399 28,743 19.02%
-
Net Worth 0 355,242 337,243 351,233 347,040 346,626 350,051 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,179 3,179 3,179 2,164 2,164 2,164 - -
Div Payout % 39.17% 41.24% 45.85% 36.43% 39.82% 49.82% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 0 355,242 337,243 351,233 347,040 346,626 350,051 -
NOSH 423,882 428,260 423,939 428,333 423,943 427,142 432,857 -1.38%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 17.86% 24.32% 21.90% 18.73% 16.76% 13.27% 11.74% -
ROE 0.00% 2.17% 2.06% 1.69% 1.57% 1.25% 1.09% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 10.72 7.40 7.47 7.41 7.65 7.67 7.52 26.63%
EPS 1.91 1.80 1.64 1.39 1.28 1.02 0.88 67.55%
DPS 0.75 0.75 0.75 0.50 0.51 0.51 0.00 -
NAPS 0.00 0.8295 0.7955 0.82 0.8186 0.8115 0.8087 -
Adjusted Per Share Value based on latest NOSH - 428,333
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 10.67 7.44 7.43 7.44 7.61 7.68 7.64 24.91%
EPS 1.90 1.81 1.63 1.39 1.28 1.02 0.90 64.49%
DPS 0.75 0.75 0.75 0.51 0.51 0.51 0.00 -
NAPS 0.00 0.8337 0.7914 0.8242 0.8144 0.8134 0.8215 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.37 0.40 0.41 0.41 0.38 0.38 0.38 -
P/RPS 3.45 5.41 5.49 5.54 4.97 4.96 5.05 -22.41%
P/EPS 19.32 22.22 25.06 29.56 29.64 37.37 43.01 -41.31%
EY 5.18 4.50 3.99 3.38 3.37 2.68 2.32 70.74%
DY 2.03 1.87 1.83 1.22 1.34 1.33 0.00 -
P/NAPS 0.00 0.48 0.52 0.50 0.46 0.47 0.47 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 22/08/02 30/05/02 10/04/02 28/11/01 17/09/01 31/05/01 -
Price 0.35 0.40 0.42 0.47 0.43 0.36 0.38 -
P/RPS 3.26 5.41 5.62 6.35 5.62 4.70 5.05 -25.28%
P/EPS 18.28 22.22 25.67 33.89 33.54 35.40 43.01 -43.44%
EY 5.47 4.50 3.89 2.95 2.98 2.82 2.32 77.05%
DY 2.14 1.87 1.79 1.06 1.19 1.41 0.00 -
P/NAPS 0.00 0.48 0.53 0.57 0.53 0.44 0.47 -

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