[SDRED] YoY Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 25.84%
YoY- 86.98%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 260,640 107,495 137,759 71,674 61,355 69,468 31,672 42.04%
PBT 107,910 21,958 25,544 19,934 13,443 17,618 10,637 47.08%
Tax -10,786 1,124 -9,192 -5,305 -5,619 -6,465 -3,702 19.49%
NP 97,124 23,082 16,352 14,629 7,824 11,153 6,935 55.19%
-
NP to SH 97,124 23,082 16,352 14,629 7,824 11,153 6,935 55.19%
-
Tax Rate 10.00% -5.12% 35.98% 26.61% 41.80% 36.70% 34.80% -
Total Cost 163,516 84,413 121,407 57,045 53,531 58,315 24,737 36.95%
-
Net Worth 481,273 387,101 362,298 376,345 360,414 356,087 338,333 6.04%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 4,685 4,599 4,605 3,061 4,256 3,189 -
Div Payout % - 20.30% 28.13% 31.48% 39.13% 38.17% 46.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 481,273 387,101 362,298 376,345 360,414 356,087 338,333 6.04%
NOSH 426,169 425,948 425,833 426,453 425,217 425,687 425,308 0.03%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 37.26% 21.47% 11.87% 20.41% 12.75% 16.05% 21.90% -
ROE 20.18% 5.96% 4.51% 3.89% 2.17% 3.13% 2.05% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 61.16 25.24 32.35 16.81 14.43 16.32 7.45 41.98%
EPS 22.79 5.42 3.84 3.43 1.84 2.62 1.63 55.15%
DPS 0.00 1.10 1.08 1.08 0.72 1.00 0.75 -
NAPS 1.1293 0.9088 0.8508 0.8825 0.8476 0.8365 0.7955 6.00%
Adjusted Per Share Value based on latest NOSH - 428,873
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 61.16 25.23 32.33 16.82 14.40 16.30 7.43 42.04%
EPS 22.79 5.42 3.84 3.43 1.84 2.62 1.63 55.15%
DPS 0.00 1.10 1.08 1.08 0.72 1.00 0.75 -
NAPS 1.1294 0.9084 0.8502 0.8832 0.8458 0.8356 0.794 6.04%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.73 0.73 0.38 0.40 0.41 0.35 0.41 -
P/RPS 1.19 2.89 1.17 2.38 2.84 2.14 5.51 -22.52%
P/EPS 3.20 13.47 9.90 11.66 22.28 13.36 25.14 -29.05%
EY 31.22 7.42 10.11 8.58 4.49 7.49 3.98 40.91%
DY 0.00 1.51 2.84 2.70 1.76 2.86 1.83 -
P/NAPS 0.65 0.80 0.45 0.45 0.48 0.42 0.52 3.78%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 20/05/08 22/05/07 24/05/06 27/05/05 27/05/04 11/06/03 30/05/02 -
Price 0.69 0.90 0.39 0.38 0.40 0.40 0.42 -
P/RPS 1.13 3.57 1.21 2.26 2.77 2.45 5.64 -23.48%
P/EPS 3.03 16.61 10.16 11.08 21.74 15.27 25.76 -29.97%
EY 33.03 6.02 9.85 9.03 4.60 6.55 3.88 42.84%
DY 0.00 1.22 2.77 2.84 1.80 2.50 1.79 -
P/NAPS 0.61 0.99 0.46 0.43 0.47 0.48 0.53 2.36%

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