[SDRED] YoY 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- 13.7%
YoY- 76.6%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 55,449 34,633 29,596 28,828 14,921 17,472 7,703 38.91%
PBT 71,721 7,650 5,690 4,312 2,896 4,698 1,830 84.20%
Tax -3,030 3,229 -2,243 -1,308 -1,195 -2,107 -386 40.93%
NP 68,691 10,879 3,447 3,004 1,701 2,591 1,444 90.23%
-
NP to SH 68,691 10,879 3,447 3,004 1,701 2,591 1,444 90.23%
-
Tax Rate 4.22% -42.21% 39.42% 30.33% 41.26% 44.85% 21.09% -
Total Cost -13,242 23,754 26,149 25,824 13,220 14,881 6,259 -
-
Net Worth 480,112 38,791,568 362,062 378,523 360,441 355,306 337,243 6.05%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 4,694 4,596 4,631 3,061 4,247 3,179 -
Div Payout % - 43.15% 133.33% 154.19% 180.00% 163.93% 220.19% -
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 480,112 38,791,568 362,062 378,523 360,441 355,306 337,243 6.05%
NOSH 426,122 426,796 425,555 428,873 425,249 424,754 423,939 0.08%
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 123.88% 31.41% 11.65% 10.42% 11.40% 14.83% 18.75% -
ROE 14.31% 0.03% 0.95% 0.79% 0.47% 0.73% 0.43% -
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 13.01 8.11 6.95 6.72 3.51 4.11 1.82 38.75%
EPS 16.12 2.55 0.81 0.70 0.40 0.61 0.34 90.13%
DPS 0.00 1.10 1.08 1.08 0.72 1.00 0.75 -
NAPS 1.1267 90.89 0.8508 0.8826 0.8476 0.8365 0.7955 5.96%
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 13.01 8.13 6.95 6.77 3.50 4.10 1.81 38.87%
EPS 16.12 2.55 0.81 0.70 0.40 0.61 0.34 90.13%
DPS 0.00 1.10 1.08 1.09 0.72 1.00 0.75 -
NAPS 1.1267 91.0327 0.8497 0.8883 0.8459 0.8338 0.7914 6.05%
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 5.61 9.00 5.46 5.95 11.69 8.51 22.56 -20.68%
P/EPS 4.53 28.64 46.91 57.11 102.50 57.38 120.37 -42.08%
EY 22.08 3.49 2.13 1.75 0.98 1.74 0.83 72.69%
DY 0.00 1.51 2.84 2.70 1.76 2.86 1.83 -
P/NAPS 0.65 0.01 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 5.30 11.09 5.61 5.65 11.40 9.72 23.11 -21.74%
P/EPS 4.28 35.31 48.15 54.25 100.00 65.57 123.31 -42.85%
EY 23.36 2.83 2.08 1.84 1.00 1.53 0.81 75.02%
DY 0.00 1.22 2.77 2.84 1.80 2.50 1.79 -
P/NAPS 0.61 0.01 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