[SDRED] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -16.43%
YoY- -40.9%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 249,908 234,430 224,282 218,532 194,704 164,070 161,468 33.90%
PBT 34,528 27,949 20,080 17,438 20,760 21,228 19,790 45.07%
Tax -11,752 -9,986 -9,941 -8,442 -9,996 -3,987 -2,936 152.73%
NP 22,776 17,963 10,138 8,996 10,764 17,241 16,854 22.29%
-
NP to SH 22,776 17,963 10,138 8,996 10,764 17,241 16,854 22.29%
-
Tax Rate 34.04% 35.73% 49.51% 48.41% 48.15% 18.78% 14.84% -
Total Cost 227,132 216,467 214,144 209,536 183,940 146,829 144,613 35.23%
-
Net Worth 509,273 503,914 507,930 496,392 500,440 495,008 491,253 2.43%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 6,384 - - - - - -
Div Payout % - 35.54% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 509,273 503,914 507,930 496,392 500,440 495,008 491,253 2.43%
NOSH 424,925 425,639 427,191 424,339 427,142 425,703 425,622 -0.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.11% 7.66% 4.52% 4.12% 5.53% 10.51% 10.44% -
ROE 4.47% 3.56% 2.00% 1.81% 2.15% 3.48% 3.43% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.81 55.08 52.50 51.50 45.58 38.54 37.94 34.04%
EPS 5.36 4.22 2.37 2.12 2.52 4.05 3.96 22.42%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1985 1.1839 1.189 1.1698 1.1716 1.1628 1.1542 2.54%
Adjusted Per Share Value based on latest NOSH - 430,238
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.65 55.01 52.63 51.28 45.69 38.50 37.89 33.91%
EPS 5.34 4.22 2.38 2.11 2.53 4.05 3.96 22.12%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1951 1.1825 1.192 1.1649 1.1744 1.1616 1.1528 2.43%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.54 0.55 0.59 0.59 0.53 0.39 0.43 -
P/RPS 0.92 1.00 1.12 1.15 1.16 1.01 1.13 -12.84%
P/EPS 10.07 13.03 24.86 27.83 21.03 9.63 10.86 -4.92%
EY 9.93 7.67 4.02 3.59 4.75 10.38 9.21 5.16%
DY 0.00 2.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.50 0.50 0.45 0.34 0.37 13.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 23/02/10 24/11/09 20/08/09 26/05/09 16/02/09 -
Price 0.73 0.52 0.58 0.57 0.61 0.50 0.44 -
P/RPS 1.24 0.94 1.10 1.11 1.34 1.30 1.16 4.55%
P/EPS 13.62 12.32 24.44 26.89 24.21 12.35 11.11 14.58%
EY 7.34 8.12 4.09 3.72 4.13 8.10 9.00 -12.74%
DY 0.00 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.44 0.49 0.49 0.52 0.43 0.38 37.21%

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