[SDRED] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -11.37%
YoY- -17.14%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 51,994 61,111 61,355 64,078 72,330 77,189 69,640 -17.65%
PBT 17,835 12,114 13,380 15,182 15,905 17,602 17,632 0.76%
Tax -5,041 -5,190 -5,979 -6,891 -6,550 -7,175 -6,479 -15.36%
NP 12,794 6,924 7,401 8,291 9,355 10,427 11,153 9.55%
-
NP to SH 12,794 6,924 7,401 8,291 9,355 10,427 11,153 9.55%
-
Tax Rate 28.26% 42.84% 44.69% 45.39% 41.18% 40.76% 36.75% -
Total Cost 39,200 54,187 53,954 55,787 62,975 66,762 58,487 -23.35%
-
Net Worth 370,017 361,981 360,441 354,311 359,065 0 355,306 2.73%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,061 3,061 3,061 3,058 3,058 3,058 3,058 0.06%
Div Payout % 23.93% 44.22% 41.37% 36.89% 32.69% 29.33% 27.42% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 370,017 361,981 360,441 354,311 359,065 0 355,306 2.73%
NOSH 425,699 426,111 425,249 422,000 426,545 427,435 424,754 0.14%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 24.61% 11.33% 12.06% 12.94% 12.93% 13.51% 16.02% -
ROE 3.46% 1.91% 2.05% 2.34% 2.61% 0.00% 3.14% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.21 14.34 14.43 15.18 16.96 18.06 16.40 -17.81%
EPS 3.01 1.62 1.74 1.96 2.19 2.44 2.63 9.38%
DPS 0.72 0.72 0.72 0.72 0.72 0.72 0.72 0.00%
NAPS 0.8692 0.8495 0.8476 0.8396 0.8418 0.00 0.8365 2.58%
Adjusted Per Share Value based on latest NOSH - 422,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.20 14.34 14.40 15.04 16.97 18.11 16.34 -17.65%
EPS 3.00 1.62 1.74 1.95 2.20 2.45 2.62 9.42%
DPS 0.72 0.72 0.72 0.72 0.72 0.72 0.72 0.00%
NAPS 0.8683 0.8495 0.8459 0.8315 0.8426 0.00 0.8338 2.73%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.39 0.41 0.41 0.41 0.39 0.38 0.35 -
P/RPS 3.19 2.86 2.84 2.70 2.30 2.10 2.13 30.80%
P/EPS 12.98 25.23 23.56 20.87 17.78 15.58 13.33 -1.75%
EY 7.71 3.96 4.24 4.79 5.62 6.42 7.50 1.85%
DY 1.85 1.76 1.76 1.76 1.85 1.89 2.06 -6.89%
P/NAPS 0.45 0.48 0.48 0.49 0.46 0.00 0.42 4.69%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 24/09/04 27/05/04 19/02/04 20/11/03 27/08/03 11/06/03 -
Price 0.37 0.40 0.40 0.41 0.41 0.42 0.40 -
P/RPS 3.03 2.79 2.77 2.70 2.42 2.33 2.44 15.48%
P/EPS 12.31 24.62 22.98 20.87 18.69 17.22 15.23 -13.19%
EY 8.12 4.06 4.35 4.79 5.35 5.81 6.56 15.23%
DY 1.95 1.80 1.80 1.76 1.76 1.71 1.80 5.46%
P/NAPS 0.43 0.47 0.47 0.49 0.49 0.00 0.48 -7.05%

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