[SDRED] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 123.08%
YoY- 142.89%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 146,218 109,266 103,603 129,475 44,846 73,177 23,422 35.67%
PBT 18,228 8,719 11,662 23,207 9,703 13,340 11,197 8.45%
Tax -5,419 -4,221 -4,051 -3,866 -1,740 -5,015 -2,214 16.08%
NP 12,809 4,498 7,611 19,341 7,963 8,325 8,983 6.08%
-
NP to SH 12,809 4,498 7,611 19,341 7,963 8,325 8,983 6.08%
-
Tax Rate 29.73% 48.41% 34.74% 16.66% 17.93% 37.59% 19.77% -
Total Cost 133,409 104,768 95,992 110,134 36,883 64,852 14,439 44.83%
-
Net Worth 512,828 496,392 485,573 402,071 365,659 380,473 370,048 5.58%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 512,828 496,392 485,573 402,071 365,659 380,473 370,048 5.58%
NOSH 425,548 424,339 425,195 426,013 425,828 426,923 425,734 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.76% 4.12% 7.35% 14.94% 17.76% 11.38% 38.35% -
ROE 2.50% 0.91% 1.57% 4.81% 2.18% 2.19% 2.43% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.36 25.75 24.37 30.39 10.53 17.14 5.50 35.69%
EPS 3.01 1.06 1.79 4.54 1.87 1.95 2.11 6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2051 1.1698 1.142 0.9438 0.8587 0.8912 0.8692 5.59%
Adjusted Per Share Value based on latest NOSH - 426,840
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.31 25.64 24.31 30.38 10.52 17.17 5.50 35.65%
EPS 3.01 1.06 1.79 4.54 1.87 1.95 2.11 6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2035 1.1649 1.1395 0.9435 0.8581 0.8929 0.8684 5.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.70 0.59 0.56 1.00 0.38 0.41 0.39 -
P/RPS 2.04 2.29 2.30 3.29 3.61 2.39 7.09 -18.74%
P/EPS 23.26 55.66 31.28 22.03 20.32 21.03 18.48 3.90%
EY 4.30 1.80 3.20 4.54 4.92 4.76 5.41 -3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.49 1.06 0.44 0.46 0.45 4.31%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 24/11/09 21/11/08 22/11/07 22/11/06 24/11/05 08/11/04 -
Price 0.74 0.57 0.45 0.89 0.40 0.37 0.37 -
P/RPS 2.15 2.21 1.85 2.93 3.80 2.16 6.73 -17.31%
P/EPS 24.58 53.77 25.14 19.60 21.39 18.97 17.54 5.78%
EY 4.07 1.86 3.98 5.10 4.68 5.27 5.70 -5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.49 0.39 0.94 0.47 0.42 0.43 5.99%

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