[SDRED] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 13.87%
YoY- 19.38%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 109,428 134,855 137,759 136,991 121,429 85,726 71,674 32.55%
PBT 21,907 23,533 25,544 24,166 22,077 24,362 19,934 6.48%
Tax -5,917 -8,714 -9,192 -8,257 -8,106 -6,688 -5,305 7.54%
NP 15,990 14,819 16,352 15,909 13,971 17,674 14,629 6.10%
-
NP to SH 15,990 14,819 16,352 15,909 13,971 17,674 14,629 6.10%
-
Tax Rate 27.01% 37.03% 35.98% 34.17% 36.72% 27.45% 26.61% -
Total Cost 93,438 120,036 121,407 121,082 107,458 68,052 57,045 38.91%
-
Net Worth 366,981 368,510 362,062 386,089 379,432 381,799 378,523 -2.04%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,596 4,596 4,596 4,631 4,631 4,631 4,631 -0.50%
Div Payout % 28.74% 31.01% 28.11% 29.11% 33.15% 26.21% 31.66% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 366,981 368,510 362,062 386,089 379,432 381,799 378,523 -2.04%
NOSH 427,368 430,000 425,555 428,037 425,754 428,314 428,873 -0.23%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.61% 10.99% 11.87% 11.61% 11.51% 20.62% 20.41% -
ROE 4.36% 4.02% 4.52% 4.12% 3.68% 4.63% 3.86% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.61 31.36 32.37 32.00 28.52 20.01 16.71 32.89%
EPS 3.74 3.45 3.84 3.72 3.28 4.13 3.41 6.34%
DPS 1.08 1.08 1.08 1.08 1.08 1.08 1.08 0.00%
NAPS 0.8587 0.857 0.8508 0.902 0.8912 0.8914 0.8826 -1.81%
Adjusted Per Share Value based on latest NOSH - 428,037
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.68 31.65 32.33 32.15 28.50 20.12 16.82 32.55%
EPS 3.75 3.48 3.84 3.73 3.28 4.15 3.43 6.12%
DPS 1.08 1.08 1.08 1.09 1.09 1.09 1.09 -0.61%
NAPS 0.8612 0.8648 0.8497 0.906 0.8904 0.896 0.8883 -2.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.38 0.40 0.38 0.35 0.41 0.38 0.40 -
P/RPS 1.48 1.28 1.17 1.09 1.44 1.90 2.39 -27.32%
P/EPS 10.16 11.61 9.89 9.42 12.49 9.21 11.73 -9.12%
EY 9.85 8.62 10.11 10.62 8.00 10.86 8.53 10.05%
DY 2.84 2.70 2.84 3.09 2.63 2.84 2.70 3.42%
P/NAPS 0.44 0.47 0.45 0.39 0.46 0.43 0.45 -1.48%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 22/08/06 24/05/06 21/02/06 24/11/05 24/08/05 27/05/05 -
Price 0.40 0.40 0.39 0.37 0.37 0.40 0.38 -
P/RPS 1.56 1.28 1.20 1.16 1.30 2.00 2.27 -22.10%
P/EPS 10.69 11.61 10.15 9.95 11.28 9.69 11.14 -2.70%
EY 9.35 8.62 9.85 10.05 8.87 10.32 8.98 2.72%
DY 2.70 2.70 2.77 2.92 2.92 2.70 2.84 -3.31%
P/NAPS 0.47 0.47 0.46 0.41 0.42 0.45 0.43 6.10%

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