[SDRED] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 1.72%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 97,149 144,217 57,128 61,912 69,328 31,958 33,081 19.65%
PBT 19,077 26,472 20,829 14,062 17,226 11,742 5,568 22.77%
Tax -2,806 -9,265 -5,329 -5,898 -5,810 -4,421 -1,069 17.44%
NP 16,270 17,206 15,500 8,164 11,416 7,321 4,498 23.88%
-
NP to SH 16,270 17,206 15,500 8,164 11,416 7,321 4,498 23.88%
-
Tax Rate 14.71% 35.00% 25.58% 41.94% 33.73% 37.65% 19.20% -
Total Cost 80,878 127,010 41,628 53,748 57,912 24,637 28,582 18.92%
-
Net Worth 370,655 384,168 372,766 357,004 357,644 349,040 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 370,655 384,168 372,766 357,004 357,644 349,040 0 -
NOSH 426,678 425,907 425,824 425,208 425,970 425,658 428,676 -0.07%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.75% 11.93% 27.13% 13.19% 16.47% 22.91% 13.60% -
ROE 4.39% 4.48% 4.16% 2.29% 3.19% 2.10% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 22.77 33.86 13.42 14.56 16.28 7.51 7.72 19.74%
EPS 3.81 4.04 3.64 1.92 2.68 1.72 1.05 23.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8687 0.902 0.8754 0.8396 0.8396 0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 422,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 22.80 33.84 13.41 14.53 16.27 7.50 7.76 19.66%
EPS 3.82 4.04 3.64 1.92 2.68 1.72 1.06 23.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8698 0.9015 0.8748 0.8378 0.8393 0.8191 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.38 0.35 0.44 0.41 0.34 0.41 0.45 -
P/RPS 1.67 1.03 3.28 2.82 2.09 5.46 5.83 -18.80%
P/EPS 9.97 8.66 12.09 21.35 12.69 23.84 42.88 -21.57%
EY 10.04 11.54 8.27 4.68 7.88 4.20 2.33 27.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.50 0.49 0.40 0.50 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 06/02/07 21/02/06 22/02/05 19/02/04 11/04/03 10/04/02 15/02/01 -
Price 0.45 0.37 0.44 0.41 0.34 0.47 0.38 -
P/RPS 1.98 1.09 3.28 2.82 2.09 6.26 4.92 -14.06%
P/EPS 11.80 9.16 12.09 21.35 12.69 27.33 36.21 -17.03%
EY 8.47 10.92 8.27 4.68 7.88 3.66 2.76 20.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.41 0.50 0.49 0.40 0.57 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