[SDRED] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 16.92%
YoY- 115.51%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 271,382 169,733 234,768 192,124 109,428 121,429 51,994 31.68%
PBT 37,458 18,285 96,365 35,462 21,907 22,077 17,835 13.15%
Tax -11,184 -4,157 -10,971 -1,002 -5,917 -8,106 -5,041 14.19%
NP 26,274 14,128 85,394 34,460 15,990 13,971 12,794 12.73%
-
NP to SH 26,274 14,128 85,394 34,460 15,990 13,971 12,794 12.73%
-
Tax Rate 29.86% 22.73% 11.38% 2.83% 27.01% 36.72% 28.26% -
Total Cost 245,108 155,605 149,374 157,664 93,438 107,458 39,200 35.71%
-
Net Worth 513,430 503,292 470,667 402,851 366,981 379,432 370,017 5.60%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,393 - - 4,694 4,596 4,631 3,061 13.05%
Div Payout % 24.34% - - 13.62% 28.74% 33.15% 23.93% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 513,430 503,292 470,667 402,851 366,981 379,432 370,017 5.60%
NOSH 426,047 430,238 412,142 426,840 427,368 425,754 425,699 0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.68% 8.32% 36.37% 17.94% 14.61% 11.51% 24.61% -
ROE 5.12% 2.81% 18.14% 8.55% 4.36% 3.68% 3.46% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 63.70 39.45 56.96 45.01 25.61 28.52 12.21 31.67%
EPS 6.17 3.28 20.72 8.07 3.74 3.28 3.01 12.70%
DPS 1.50 0.00 0.00 1.10 1.08 1.08 0.72 13.00%
NAPS 1.2051 1.1698 1.142 0.9438 0.8587 0.8912 0.8692 5.59%
Adjusted Per Share Value based on latest NOSH - 426,840
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 63.69 39.83 55.09 45.09 25.68 28.50 12.20 31.69%
EPS 6.17 3.32 20.04 8.09 3.75 3.28 3.00 12.76%
DPS 1.50 0.00 0.00 1.10 1.08 1.09 0.72 13.00%
NAPS 1.2049 1.1811 1.1045 0.9454 0.8612 0.8904 0.8683 5.60%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.70 0.59 0.56 1.00 0.38 0.41 0.39 -
P/RPS 1.10 1.50 0.98 2.22 1.48 1.44 3.19 -16.25%
P/EPS 11.35 17.97 2.70 12.39 10.16 12.49 12.98 -2.21%
EY 8.81 5.57 37.00 8.07 9.85 8.00 7.71 2.24%
DY 2.14 0.00 0.00 1.10 2.84 2.63 1.85 2.45%
P/NAPS 0.58 0.50 0.49 1.06 0.44 0.46 0.45 4.31%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 24/11/09 21/11/08 22/11/07 22/11/06 24/11/05 08/11/04 -
Price 0.74 0.57 0.45 0.89 0.40 0.37 0.37 -
P/RPS 1.16 1.44 0.79 1.98 1.56 1.30 3.03 -14.78%
P/EPS 12.00 17.36 2.17 11.02 10.69 11.28 12.31 -0.42%
EY 8.33 5.76 46.04 9.07 9.35 8.87 8.12 0.42%
DY 2.03 0.00 0.00 1.24 2.70 2.92 1.95 0.67%
P/NAPS 0.61 0.49 0.39 0.94 0.47 0.42 0.43 5.99%

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