[SDRED] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -10.28%
YoY- 15.25%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 109,428 121,429 51,994 72,330 45,452 32,434 31,407 23.11%
PBT 21,907 22,077 17,835 15,905 12,800 9,407 6,347 22.92%
Tax -5,917 -8,106 -5,041 -6,550 -4,683 -3,972 -2,079 19.03%
NP 15,990 13,971 12,794 9,355 8,117 5,435 4,268 24.61%
-
NP to SH 15,990 13,971 12,794 9,355 8,117 5,435 4,268 24.61%
-
Tax Rate 27.01% 36.72% 28.26% 41.18% 36.59% 42.22% 32.76% -
Total Cost 93,438 107,458 39,200 62,975 37,335 26,999 27,139 22.87%
-
Net Worth 366,981 379,432 370,017 359,065 0 347,040 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,596 4,631 3,061 3,058 3,179 2,164 - -
Div Payout % 28.74% 33.15% 23.93% 32.69% 39.17% 39.82% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 366,981 379,432 370,017 359,065 0 347,040 0 -
NOSH 427,368 425,754 425,699 426,545 423,882 423,943 430,731 -0.13%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.61% 11.51% 24.61% 12.93% 17.86% 16.76% 13.59% -
ROE 4.36% 3.68% 3.46% 2.61% 0.00% 1.57% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 25.61 28.52 12.21 16.96 10.72 7.65 7.29 23.28%
EPS 3.74 3.28 3.01 2.19 1.91 1.28 0.99 24.78%
DPS 1.08 1.08 0.72 0.72 0.75 0.51 0.00 -
NAPS 0.8587 0.8912 0.8692 0.8418 0.00 0.8186 0.00 -
Adjusted Per Share Value based on latest NOSH - 426,545
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 25.68 28.50 12.20 16.97 10.67 7.61 7.37 23.11%
EPS 3.75 3.28 3.00 2.20 1.90 1.28 1.00 24.63%
DPS 1.08 1.09 0.72 0.72 0.75 0.51 0.00 -
NAPS 0.8612 0.8904 0.8683 0.8426 0.00 0.8144 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.38 0.41 0.39 0.39 0.37 0.38 0.54 -
P/RPS 1.48 1.44 3.19 2.30 3.45 4.97 7.41 -23.53%
P/EPS 10.16 12.49 12.98 17.78 19.32 29.64 54.50 -24.40%
EY 9.85 8.00 7.71 5.62 5.18 3.37 1.83 32.36%
DY 2.84 2.63 1.85 1.85 2.03 1.34 0.00 -
P/NAPS 0.44 0.46 0.45 0.46 0.00 0.46 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 24/11/05 08/11/04 20/11/03 25/11/02 28/11/01 27/11/00 -
Price 0.40 0.37 0.37 0.41 0.35 0.43 0.49 -
P/RPS 1.56 1.30 3.03 2.42 3.26 5.62 6.72 -21.59%
P/EPS 10.69 11.28 12.31 18.69 18.28 33.54 49.45 -22.52%
EY 9.35 8.87 8.12 5.35 5.47 2.98 2.02 29.08%
DY 2.70 2.92 1.95 1.76 2.14 1.19 0.00 -
P/NAPS 0.47 0.42 0.43 0.49 0.00 0.53 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