[SDRED] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 4.16%
YoY- 60.73%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 121,429 85,726 71,674 57,767 51,994 61,111 61,355 57.56%
PBT 22,077 24,362 19,934 18,518 17,835 12,114 13,380 39.59%
Tax -8,106 -6,688 -5,305 -5,192 -5,041 -5,190 -5,979 22.47%
NP 13,971 17,674 14,629 13,326 12,794 6,924 7,401 52.68%
-
NP to SH 13,971 17,674 14,629 13,326 12,794 6,924 7,401 52.68%
-
Tax Rate 36.72% 27.45% 26.61% 28.04% 28.26% 42.84% 44.69% -
Total Cost 107,458 68,052 57,045 44,441 39,200 54,187 53,954 58.23%
-
Net Worth 379,432 381,799 378,523 373,033 370,017 361,981 360,441 3.47%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,631 4,631 4,631 3,061 3,061 3,061 3,061 31.75%
Div Payout % 33.15% 26.21% 31.66% 22.98% 23.93% 44.22% 41.37% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 379,432 381,799 378,523 373,033 370,017 361,981 360,441 3.47%
NOSH 425,754 428,314 428,873 426,129 425,699 426,111 425,249 0.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.51% 20.62% 20.41% 23.07% 24.61% 11.33% 12.06% -
ROE 3.68% 4.63% 3.86% 3.57% 3.46% 1.91% 2.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 28.52 20.01 16.71 13.56 12.21 14.34 14.43 57.42%
EPS 3.28 4.13 3.41 3.13 3.01 1.62 1.74 52.53%
DPS 1.08 1.08 1.08 0.72 0.72 0.72 0.72 31.00%
NAPS 0.8912 0.8914 0.8826 0.8754 0.8692 0.8495 0.8476 3.39%
Adjusted Per Share Value based on latest NOSH - 426,129
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 28.50 20.12 16.82 13.56 12.20 14.34 14.40 57.57%
EPS 3.28 4.15 3.43 3.13 3.00 1.62 1.74 52.53%
DPS 1.09 1.09 1.09 0.72 0.72 0.72 0.72 31.81%
NAPS 0.8904 0.896 0.8883 0.8754 0.8683 0.8495 0.8459 3.47%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.41 0.38 0.40 0.44 0.39 0.41 0.41 -
P/RPS 1.44 1.90 2.39 3.25 3.19 2.86 2.84 -36.38%
P/EPS 12.49 9.21 11.73 14.07 12.98 25.23 23.56 -34.47%
EY 8.00 10.86 8.53 7.11 7.71 3.96 4.24 52.63%
DY 2.63 2.84 2.70 1.64 1.85 1.76 1.76 30.67%
P/NAPS 0.46 0.43 0.45 0.50 0.45 0.48 0.48 -2.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 24/08/05 27/05/05 22/02/05 08/11/04 24/09/04 27/05/04 -
Price 0.37 0.40 0.38 0.44 0.37 0.40 0.40 -
P/RPS 1.30 2.00 2.27 3.25 3.03 2.79 2.77 -39.58%
P/EPS 11.28 9.69 11.14 14.07 12.31 24.62 22.98 -37.74%
EY 8.87 10.32 8.98 7.11 8.12 4.06 4.35 60.73%
DY 2.92 2.70 2.84 1.64 1.95 1.80 1.80 38.02%
P/NAPS 0.42 0.45 0.43 0.50 0.43 0.47 0.47 -7.21%

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