[SDRED] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
11-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 23.27%
YoY- 68.42%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 72,330 77,189 69,640 59,699 45,452 31,693 31,672 73.33%
PBT 15,905 17,602 17,632 14,764 12,800 11,554 10,637 30.72%
Tax -6,550 -7,175 -6,479 -4,758 -4,683 -3,845 -3,702 46.23%
NP 9,355 10,427 11,153 10,006 8,117 7,709 6,935 22.06%
-
NP to SH 9,355 10,427 11,153 10,006 8,117 7,709 6,935 22.06%
-
Tax Rate 41.18% 40.76% 36.75% 32.23% 36.59% 33.28% 34.80% -
Total Cost 62,975 66,762 58,487 49,693 37,335 23,984 24,737 86.33%
-
Net Worth 359,065 0 355,306 0 0 355,242 337,243 4.26%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,058 3,058 3,058 3,179 3,179 3,179 3,179 -2.55%
Div Payout % 32.69% 29.33% 27.42% 31.78% 39.17% 41.24% 45.85% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 359,065 0 355,306 0 0 355,242 337,243 4.26%
NOSH 426,545 427,435 424,754 427,000 423,882 428,260 423,939 0.40%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.93% 13.51% 16.02% 16.76% 17.86% 24.32% 21.90% -
ROE 2.61% 0.00% 3.14% 0.00% 0.00% 2.17% 2.06% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.96 18.06 16.40 13.98 10.72 7.40 7.47 72.65%
EPS 2.19 2.44 2.63 2.34 1.91 1.80 1.64 21.24%
DPS 0.72 0.72 0.72 0.75 0.75 0.75 0.75 -2.68%
NAPS 0.8418 0.00 0.8365 0.00 0.00 0.8295 0.7955 3.83%
Adjusted Per Share Value based on latest NOSH - 427,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.97 18.11 16.34 14.01 10.67 7.44 7.43 73.34%
EPS 2.20 2.45 2.62 2.35 1.90 1.81 1.63 22.10%
DPS 0.72 0.72 0.72 0.75 0.75 0.75 0.75 -2.68%
NAPS 0.8426 0.00 0.8338 0.00 0.00 0.8337 0.7914 4.26%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.39 0.38 0.35 0.34 0.37 0.40 0.41 -
P/RPS 2.30 2.10 2.13 2.43 3.45 5.41 5.49 -43.98%
P/EPS 17.78 15.58 13.33 14.51 19.32 22.22 25.06 -20.43%
EY 5.62 6.42 7.50 6.89 5.18 4.50 3.99 25.62%
DY 1.85 1.89 2.06 2.21 2.03 1.87 1.83 0.72%
P/NAPS 0.46 0.00 0.42 0.00 0.00 0.48 0.52 -7.84%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 11/06/03 11/04/03 25/11/02 22/08/02 30/05/02 -
Price 0.41 0.42 0.40 0.34 0.35 0.40 0.42 -
P/RPS 2.42 2.33 2.44 2.43 3.26 5.41 5.62 -42.94%
P/EPS 18.69 17.22 15.23 14.51 18.28 22.22 25.67 -19.05%
EY 5.35 5.81 6.56 6.89 5.47 4.50 3.89 23.64%
DY 1.76 1.71 1.80 2.21 2.14 1.87 1.79 -1.11%
P/NAPS 0.49 0.00 0.48 0.00 0.00 0.48 0.53 -5.09%

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