[SDRED] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 47.49%
YoY- 41.16%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 239,824 192,124 147,737 107,495 102,458 109,428 134,855 46.63%
PBT 43,839 35,462 27,725 21,958 19,998 21,907 23,533 51.22%
Tax -4,527 -1,002 1,748 1,124 -4,348 -5,917 -8,714 -35.29%
NP 39,312 34,460 29,473 23,082 15,650 15,990 14,819 91.29%
-
NP to SH 39,312 34,460 29,473 23,082 15,650 15,990 14,819 91.29%
-
Tax Rate 10.33% 2.83% -6.30% -5.12% 21.74% 27.01% 37.03% -
Total Cost 200,512 157,664 118,264 84,413 86,808 93,438 120,036 40.65%
-
Net Worth 411,871 402,851 39,518,970 38,791,568 368,328 366,981 368,510 7.67%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,694 4,694 4,694 4,694 4,596 4,596 4,596 1.41%
Div Payout % 11.94% 13.62% 15.93% 20.34% 29.37% 28.74% 31.01% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 411,871 402,851 39,518,970 38,791,568 368,328 366,981 368,510 7.67%
NOSH 426,854 426,840 427,093 426,796 424,000 427,368 430,000 -0.48%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 16.39% 17.94% 19.95% 21.47% 15.27% 14.61% 10.99% -
ROE 9.54% 8.55% 0.07% 0.06% 4.25% 4.36% 4.02% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 56.18 45.01 34.59 25.19 24.16 25.61 31.36 47.34%
EPS 9.21 8.07 6.90 5.41 3.69 3.74 3.45 92.09%
DPS 1.10 1.10 1.10 1.10 1.08 1.08 1.08 1.22%
NAPS 0.9649 0.9438 92.53 90.89 0.8687 0.8587 0.857 8.20%
Adjusted Per Share Value based on latest NOSH - 426,796
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 56.28 45.09 34.67 25.23 24.04 25.68 31.65 46.62%
EPS 9.23 8.09 6.92 5.42 3.67 3.75 3.48 91.26%
DPS 1.10 1.10 1.10 1.10 1.08 1.08 1.08 1.22%
NAPS 0.9665 0.9454 92.7397 91.0327 0.8644 0.8612 0.8648 7.67%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.91 1.00 1.16 0.73 0.38 0.38 0.40 -
P/RPS 1.62 2.22 3.35 2.90 1.57 1.48 1.28 16.95%
P/EPS 9.88 12.39 16.81 13.50 10.30 10.16 11.61 -10.17%
EY 10.12 8.07 5.95 7.41 9.71 9.85 8.62 11.25%
DY 1.21 1.10 0.95 1.51 2.84 2.84 2.70 -41.35%
P/NAPS 0.94 1.06 0.01 0.01 0.44 0.44 0.47 58.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 22/11/07 23/08/07 22/05/07 06/02/07 22/11/06 22/08/06 -
Price 0.82 0.89 0.98 0.90 0.45 0.40 0.40 -
P/RPS 1.46 1.98 2.83 3.57 1.86 1.56 1.28 9.14%
P/EPS 8.90 11.02 14.20 16.64 12.19 10.69 11.61 -16.19%
EY 11.23 9.07 7.04 6.01 8.20 9.35 8.62 19.22%
DY 1.34 1.24 1.12 1.22 2.40 2.70 2.70 -37.23%
P/NAPS 0.85 0.94 0.01 0.01 0.52 0.47 0.47 48.27%

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