[SAMUDRA] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 48.38%
YoY- 779.01%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA'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 37,293 30,753 30,136 29,072 27,690 26,042 13,502 96.73%
PBT 10,467 10,278 11,642 11,652 7,463 7,730 2,285 175.56%
Tax -3,621 -2,953 -3,357 -3,319 -1,847 -2,932 -443 305.25%
NP 6,846 7,325 8,285 8,333 5,616 4,798 1,842 139.74%
-
NP to SH 6,846 7,325 8,285 8,333 5,616 4,798 1,842 139.74%
-
Tax Rate 34.59% 28.73% 28.84% 28.48% 24.75% 37.93% 19.39% -
Total Cost 30,447 23,428 21,851 20,739 22,074 21,244 11,660 89.51%
-
Net Worth 40,301 50,660 63,849 61,999 58,399 51,961 46,555 -9.16%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,393 - - - - - - -
Div Payout % 34.96% - - - - - - -
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 40,301 50,660 63,849 61,999 58,399 51,961 46,555 -9.16%
NOSH 40,301 39,890 39,905 39,999 39,999 36,852 33,735 12.57%
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 18.36% 23.82% 27.49% 28.66% 20.28% 18.42% 13.64% -
ROE 16.99% 14.46% 12.98% 13.44% 9.62% 9.23% 3.96% -
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 92.53 77.09 75.52 72.68 69.23 70.67 40.02 74.76%
EPS 16.99 18.36 20.76 20.83 14.04 13.02 5.46 112.99%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.27 1.60 1.55 1.46 1.41 1.38 -19.30%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.72 17.09 16.74 16.15 15.38 14.47 7.50 96.76%
EPS 3.80 4.07 4.60 4.63 3.12 2.67 1.02 140.12%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2239 0.2814 0.3547 0.3444 0.3244 0.2887 0.2586 -9.15%
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 1.05 1.02 1.46 1.55 1.44 1.42 1.90 -
P/RPS 1.13 1.32 1.93 2.13 2.08 2.01 4.75 -61.57%
P/EPS 6.18 5.55 7.03 7.44 10.26 10.91 34.80 -68.37%
EY 16.18 18.00 14.22 13.44 9.75 9.17 2.87 216.42%
DY 5.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.80 0.91 1.00 0.99 1.01 1.38 -16.64%
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 22/11/05 24/08/05 19/05/05 28/02/05 28/12/04 13/08/04 - -
Price 1.02 1.00 1.21 1.51 1.52 1.38 0.00 -
P/RPS 1.10 1.30 1.60 2.08 2.20 1.95 0.00 -
P/EPS 6.00 5.45 5.83 7.25 10.83 10.60 0.00 -
EY 16.65 18.36 17.16 13.80 9.24 9.43 0.00 -
DY 5.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.79 0.76 0.97 1.04 0.98 0.00 -

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