[SDRED] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -6.51%
YoY- 35.26%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 134,855 85,726 61,111 77,189 31,693 32,743 31,759 27.23%
PBT 23,533 24,362 12,114 17,602 11,554 6,850 8,289 18.98%
Tax -8,714 -6,688 -5,190 -7,175 -3,845 -2,506 -2,763 21.08%
NP 14,819 17,674 6,924 10,427 7,709 4,344 5,526 17.86%
-
NP to SH 14,819 17,674 6,924 10,427 7,709 4,344 5,526 17.86%
-
Tax Rate 37.03% 27.45% 42.84% 40.76% 33.28% 36.58% 33.33% -
Total Cost 120,036 68,052 54,187 66,762 23,984 28,399 26,233 28.83%
-
Net Worth 368,510 381,799 361,981 0 355,242 346,626 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,596 4,631 3,061 3,058 3,179 2,164 - -
Div Payout % 31.01% 26.21% 44.22% 29.33% 41.24% 49.82% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 368,510 381,799 361,981 0 355,242 346,626 0 -
NOSH 430,000 428,314 426,111 427,435 428,260 427,142 435,833 -0.22%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.99% 20.62% 11.33% 13.51% 24.32% 13.27% 17.40% -
ROE 4.02% 4.63% 1.91% 0.00% 2.17% 1.25% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.36 20.01 14.34 18.06 7.40 7.67 7.29 27.51%
EPS 3.45 4.13 1.62 2.44 1.80 1.02 1.27 18.11%
DPS 1.08 1.08 0.72 0.72 0.75 0.51 0.00 -
NAPS 0.857 0.8914 0.8495 0.00 0.8295 0.8115 0.00 -
Adjusted Per Share Value based on latest NOSH - 427,435
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.65 20.12 14.34 18.11 7.44 7.68 7.45 27.24%
EPS 3.48 4.15 1.62 2.45 1.81 1.02 1.30 17.82%
DPS 1.08 1.09 0.72 0.72 0.75 0.51 0.00 -
NAPS 0.8648 0.896 0.8495 0.00 0.8337 0.8134 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.40 0.38 0.41 0.38 0.40 0.38 0.62 -
P/RPS 1.28 1.90 2.86 2.10 5.41 4.96 8.51 -27.06%
P/EPS 11.61 9.21 25.23 15.58 22.22 37.37 48.90 -21.30%
EY 8.62 10.86 3.96 6.42 4.50 2.68 2.05 27.03%
DY 2.70 2.84 1.76 1.89 1.87 1.33 0.00 -
P/NAPS 0.47 0.43 0.48 0.00 0.48 0.47 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 24/08/05 24/09/04 27/08/03 22/08/02 17/09/01 27/07/00 -
Price 0.40 0.40 0.40 0.42 0.40 0.36 0.63 -
P/RPS 1.28 2.00 2.79 2.33 5.41 4.70 8.65 -27.26%
P/EPS 11.61 9.69 24.62 17.22 22.22 35.40 49.69 -21.51%
EY 8.62 10.32 4.06 5.81 4.50 2.82 2.01 27.44%
DY 2.70 2.70 1.80 1.71 1.87 1.41 0.00 -
P/NAPS 0.47 0.45 0.47 0.00 0.48 0.44 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