[SDRED] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 47.01%
YoY- 133.0%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 251,313 168,212 121,101 205,191 72,862 108,163 42,846 34.27%
PBT 28,040 15,060 14,843 36,189 14,308 19,854 15,622 10.23%
Tax -9,586 -7,456 -2,202 -7,756 -2,105 -6,949 -3,997 15.68%
NP 18,454 7,604 12,641 28,433 12,203 12,905 11,625 8.00%
-
NP to SH 18,454 7,604 12,641 28,433 12,203 12,905 11,625 8.00%
-
Tax Rate 34.19% 49.51% 14.84% 21.43% 14.71% 35.00% 25.59% -
Total Cost 232,859 160,608 108,460 176,758 60,659 95,258 31,221 39.75%
-
Net Worth 524,212 507,930 491,253 411,319 370,655 384,168 372,766 5.84%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 524,212 507,930 491,253 411,319 370,655 384,168 372,766 5.84%
NOSH 426,189 427,191 425,622 426,281 426,678 425,907 425,824 0.01%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.34% 4.52% 10.44% 13.86% 16.75% 11.93% 27.13% -
ROE 3.52% 1.50% 2.57% 6.91% 3.29% 3.36% 3.12% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 58.97 39.38 28.45 48.14 17.08 25.40 10.06 34.26%
EPS 4.33 1.78 2.97 6.67 2.86 3.03 2.73 7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.189 1.1542 0.9649 0.8687 0.902 0.8754 5.82%
Adjusted Per Share Value based on latest NOSH - 426,854
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 58.98 39.47 28.42 48.15 17.10 25.38 10.05 34.28%
EPS 4.33 1.78 2.97 6.67 2.86 3.03 2.73 7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2302 1.192 1.1528 0.9652 0.8698 0.9015 0.8748 5.84%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.79 0.59 0.43 0.91 0.38 0.35 0.44 -
P/RPS 1.34 1.50 1.51 1.89 2.23 1.38 4.37 -17.87%
P/EPS 18.24 33.15 14.48 13.64 13.29 11.55 16.12 2.07%
EY 5.48 3.02 6.91 7.33 7.53 8.66 6.20 -2.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.37 0.94 0.44 0.39 0.50 4.19%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 23/02/10 16/02/09 19/02/08 06/02/07 21/02/06 22/02/05 -
Price 0.77 0.58 0.44 0.82 0.45 0.37 0.44 -
P/RPS 1.31 1.47 1.55 1.70 2.64 1.46 4.37 -18.18%
P/EPS 17.78 32.58 14.81 12.29 15.73 12.21 16.12 1.64%
EY 5.62 3.07 6.75 8.13 6.36 8.19 6.20 -1.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.49 0.38 0.85 0.52 0.41 0.50 3.92%

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