[SDRED] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -6.45%
YoY- -33.6%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 147,737 134,855 85,726 61,111 77,189 31,693 32,743 28.53%
PBT 27,725 23,533 24,362 12,114 17,602 11,554 6,850 26.22%
Tax 1,748 -8,714 -6,688 -5,190 -7,175 -3,845 -2,506 -
NP 29,473 14,819 17,674 6,924 10,427 7,709 4,344 37.57%
-
NP to SH 29,473 14,819 17,674 6,924 10,427 7,709 4,344 37.57%
-
Tax Rate -6.30% 37.03% 27.45% 42.84% 40.76% 33.28% 36.58% -
Total Cost 118,264 120,036 68,052 54,187 66,762 23,984 28,399 26.82%
-
Net Worth 39,518,970 368,510 381,799 361,981 0 355,242 346,626 120.12%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 4,694 4,596 4,631 3,061 3,058 3,179 2,164 13.76%
Div Payout % 15.93% 31.01% 26.21% 44.22% 29.33% 41.24% 49.82% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 39,518,970 368,510 381,799 361,981 0 355,242 346,626 120.12%
NOSH 427,093 430,000 428,314 426,111 427,435 428,260 427,142 -0.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 19.95% 10.99% 20.62% 11.33% 13.51% 24.32% 13.27% -
ROE 0.07% 4.02% 4.63% 1.91% 0.00% 2.17% 1.25% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 34.59 31.36 20.01 14.34 18.06 7.40 7.67 28.52%
EPS 6.90 3.45 4.13 1.62 2.44 1.80 1.02 37.50%
DPS 1.10 1.08 1.08 0.72 0.72 0.75 0.51 13.66%
NAPS 92.53 0.857 0.8914 0.8495 0.00 0.8295 0.8115 120.12%
Adjusted Per Share Value based on latest NOSH - 426,111
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 34.67 31.65 20.12 14.34 18.11 7.44 7.68 28.54%
EPS 6.92 3.48 4.15 1.62 2.45 1.81 1.02 37.56%
DPS 1.10 1.08 1.09 0.72 0.72 0.75 0.51 13.66%
NAPS 92.7397 0.8648 0.896 0.8495 0.00 0.8337 0.8134 120.12%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.16 0.40 0.38 0.41 0.38 0.40 0.38 -
P/RPS 3.35 1.28 1.90 2.86 2.10 5.41 4.96 -6.32%
P/EPS 16.81 11.61 9.21 25.23 15.58 22.22 37.37 -12.46%
EY 5.95 8.62 10.86 3.96 6.42 4.50 2.68 14.20%
DY 0.95 2.70 2.84 1.76 1.89 1.87 1.33 -5.45%
P/NAPS 0.01 0.47 0.43 0.48 0.00 0.48 0.47 -47.34%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 22/08/06 24/08/05 24/09/04 27/08/03 22/08/02 17/09/01 -
Price 0.98 0.40 0.40 0.40 0.42 0.40 0.36 -
P/RPS 2.83 1.28 2.00 2.79 2.33 5.41 4.70 -8.10%
P/EPS 14.20 11.61 9.69 24.62 17.22 22.22 35.40 -14.11%
EY 7.04 8.62 10.32 4.06 5.81 4.50 2.82 16.46%
DY 1.12 2.70 2.70 1.80 1.71 1.87 1.41 -3.76%
P/NAPS 0.01 0.47 0.45 0.47 0.00 0.48 0.44 -46.76%

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