[SDRED] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
11-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 23.27%
YoY- 68.42%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 136,991 57,767 64,078 59,699 31,725 32,226 30,662 -1.57%
PBT 24,166 18,518 15,182 14,764 10,258 6,505 1,138 -3.19%
Tax -8,257 -5,192 -6,891 -4,758 -4,317 -1,817 2,673 -
NP 15,909 13,326 8,291 10,006 5,941 4,688 3,811 -1.50%
-
NP to SH 15,909 13,326 8,291 10,006 5,941 4,688 2,624 -1.89%
-
Tax Rate 34.17% 28.04% 45.39% 32.23% 42.08% 27.93% -234.89% -
Total Cost 121,082 44,441 55,787 49,693 25,784 27,538 26,851 -1.58%
-
Net Worth 386,089 373,033 354,311 0 351,233 0 323,219 -0.18%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,631 3,061 3,058 3,179 2,164 - 1,527 -1.17%
Div Payout % 29.11% 22.98% 36.89% 31.78% 36.43% - 58.22% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 386,089 373,033 354,311 0 351,233 0 323,219 -0.18%
NOSH 428,037 426,129 422,000 427,000 428,333 417,333 398,888 -0.07%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.61% 23.07% 12.94% 16.76% 18.73% 14.55% 12.43% -
ROE 4.12% 3.57% 2.34% 0.00% 1.69% 0.00% 0.81% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 32.00 13.56 15.18 13.98 7.41 7.72 7.69 -1.50%
EPS 3.72 3.13 1.96 2.34 1.39 1.12 0.66 -1.82%
DPS 1.08 0.72 0.72 0.75 0.50 0.00 0.38 -1.10%
NAPS 0.902 0.8754 0.8396 0.00 0.82 0.00 0.8103 -0.11%
Adjusted Per Share Value based on latest NOSH - 427,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 32.15 13.56 15.04 14.01 7.44 7.56 7.20 -1.57%
EPS 3.73 3.13 1.95 2.35 1.39 1.10 0.62 -1.88%
DPS 1.09 0.72 0.72 0.75 0.51 0.00 0.36 -1.17%
NAPS 0.906 0.8754 0.8315 0.00 0.8242 0.00 0.7585 -0.18%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.35 0.44 0.41 0.34 0.41 0.45 0.00 -
P/RPS 1.09 3.25 2.70 2.43 5.54 5.83 0.00 -100.00%
P/EPS 9.42 14.07 20.87 14.51 29.56 40.06 0.00 -100.00%
EY 10.62 7.11 4.79 6.89 3.38 2.50 0.00 -100.00%
DY 3.09 1.64 1.76 2.21 1.22 0.00 0.00 -100.00%
P/NAPS 0.39 0.50 0.49 0.00 0.50 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/02/06 22/02/05 19/02/04 11/04/03 10/04/02 15/02/01 - -
Price 0.37 0.44 0.41 0.34 0.47 0.38 0.00 -
P/RPS 1.16 3.25 2.70 2.43 6.35 4.92 0.00 -100.00%
P/EPS 9.95 14.07 20.87 14.51 33.89 33.83 0.00 -100.00%
EY 10.05 7.11 4.79 6.89 2.95 2.96 0.00 -100.00%
DY 2.92 1.64 1.76 2.21 1.06 0.00 0.00 -100.00%
P/NAPS 0.41 0.50 0.49 0.00 0.57 0.00 0.00 -100.00%

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