[SDRED] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
11-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 11.46%
YoY- 60.82%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 64,078 72,330 77,189 69,640 59,699 45,452 31,693 59.68%
PBT 15,182 15,905 17,602 17,632 14,764 12,800 11,554 19.90%
Tax -6,891 -6,550 -7,175 -6,479 -4,758 -4,683 -3,845 47.38%
NP 8,291 9,355 10,427 11,153 10,006 8,117 7,709 4.95%
-
NP to SH 8,291 9,355 10,427 11,153 10,006 8,117 7,709 4.95%
-
Tax Rate 45.39% 41.18% 40.76% 36.75% 32.23% 36.59% 33.28% -
Total Cost 55,787 62,975 66,762 58,487 49,693 37,335 23,984 75.28%
-
Net Worth 354,311 359,065 0 355,306 0 0 355,242 -0.17%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,058 3,058 3,058 3,058 3,179 3,179 3,179 -2.54%
Div Payout % 36.89% 32.69% 29.33% 27.42% 31.78% 39.17% 41.24% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 354,311 359,065 0 355,306 0 0 355,242 -0.17%
NOSH 422,000 426,545 427,435 424,754 427,000 423,882 428,260 -0.97%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.94% 12.93% 13.51% 16.02% 16.76% 17.86% 24.32% -
ROE 2.34% 2.61% 0.00% 3.14% 0.00% 0.00% 2.17% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.18 16.96 18.06 16.40 13.98 10.72 7.40 61.23%
EPS 1.96 2.19 2.44 2.63 2.34 1.91 1.80 5.82%
DPS 0.72 0.72 0.72 0.72 0.75 0.75 0.75 -2.67%
NAPS 0.8396 0.8418 0.00 0.8365 0.00 0.00 0.8295 0.80%
Adjusted Per Share Value based on latest NOSH - 424,754
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.04 16.97 18.11 16.34 14.01 10.67 7.44 59.67%
EPS 1.95 2.20 2.45 2.62 2.35 1.90 1.81 5.07%
DPS 0.72 0.72 0.72 0.72 0.75 0.75 0.75 -2.67%
NAPS 0.8315 0.8426 0.00 0.8338 0.00 0.00 0.8337 -0.17%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.41 0.39 0.38 0.35 0.34 0.37 0.40 -
P/RPS 2.70 2.30 2.10 2.13 2.43 3.45 5.41 -37.00%
P/EPS 20.87 17.78 15.58 13.33 14.51 19.32 22.22 -4.08%
EY 4.79 5.62 6.42 7.50 6.89 5.18 4.50 4.23%
DY 1.76 1.85 1.89 2.06 2.21 2.03 1.87 -3.95%
P/NAPS 0.49 0.46 0.00 0.42 0.00 0.00 0.48 1.38%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 20/11/03 27/08/03 11/06/03 11/04/03 25/11/02 22/08/02 -
Price 0.41 0.41 0.42 0.40 0.34 0.35 0.40 -
P/RPS 2.70 2.42 2.33 2.44 2.43 3.26 5.41 -37.00%
P/EPS 20.87 18.69 17.22 15.23 14.51 18.28 22.22 -4.08%
EY 4.79 5.35 5.81 6.56 6.89 5.47 4.50 4.23%
DY 1.76 1.76 1.71 1.80 2.21 2.14 1.87 -3.95%
P/NAPS 0.49 0.49 0.00 0.48 0.00 0.00 0.48 1.38%

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