[SDRED] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 1.31%
YoY- -9.96%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 348,168 377,282 367,721 312,294 283,196 278,842 278,980 15.96%
PBT 60,452 77,720 59,210 47,026 47,688 56,096 48,522 15.83%
Tax -18,128 -15,551 -14,661 -9,510 -10,656 -8,011 -8,373 67.59%
NP 42,324 62,169 44,549 37,516 37,032 48,085 40,149 3.58%
-
NP to SH 42,324 62,169 44,549 37,516 37,032 48,085 40,149 3.58%
-
Tax Rate 29.99% 20.01% 24.76% 20.22% 22.35% 14.28% 17.26% -
Total Cost 305,844 315,113 323,172 274,778 246,164 230,757 238,830 17.97%
-
Net Worth 715,722 704,430 673,311 660,113 651,974 645,326 631,946 8.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 12,783 - - - 9,587 - -
Div Payout % - 20.56% - - - 19.94% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 715,722 704,430 673,311 660,113 651,974 645,326 631,946 8.67%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.16% 16.48% 12.11% 12.01% 13.08% 17.24% 14.39% -
ROE 5.91% 8.83% 6.62% 5.68% 5.68% 7.45% 6.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 81.71 88.54 86.28 73.29 66.46 65.44 65.47 15.96%
EPS 9.92 14.59 10.45 8.80 8.68 11.28 9.43 3.44%
DPS 0.00 3.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 1.6796 1.6531 1.5799 1.5491 1.53 1.5144 1.483 8.67%
Adjusted Per Share Value based on latest NOSH - 426,127
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 81.71 88.54 86.29 73.29 66.46 65.44 65.47 15.96%
EPS 9.93 14.59 10.45 8.80 8.69 11.28 9.42 3.58%
DPS 0.00 3.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 1.6796 1.6531 1.5801 1.5491 1.53 1.5144 1.483 8.67%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.05 1.00 0.885 0.91 1.01 0.815 0.80 -
P/RPS 1.29 1.13 1.03 1.24 1.52 1.25 1.22 3.80%
P/EPS 10.57 6.85 8.47 10.34 11.62 7.22 8.49 15.77%
EY 9.46 14.59 11.81 9.67 8.60 13.85 11.78 -13.63%
DY 0.00 3.00 0.00 0.00 0.00 2.76 0.00 -
P/NAPS 0.63 0.60 0.56 0.59 0.66 0.54 0.54 10.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 28/05/14 28/02/14 22/11/13 20/08/13 29/05/13 26/02/13 -
Price 1.34 1.04 0.935 0.90 1.00 1.04 0.77 -
P/RPS 1.64 1.17 1.08 1.23 1.50 1.59 1.18 24.61%
P/EPS 13.49 7.13 8.94 10.22 11.51 9.22 8.17 39.82%
EY 7.41 14.03 11.18 9.78 8.69 10.85 12.24 -28.50%
DY 0.00 2.88 0.00 0.00 0.00 2.16 0.00 -
P/NAPS 0.80 0.63 0.59 0.58 0.65 0.69 0.52 33.37%

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