[SDRED] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -28.79%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 245,412 216,561 239,402 233,922 256,436 400,505 394,822 -27.18%
PBT 25,624 46,867 53,040 65,544 89,608 96,524 56,541 -41.02%
Tax -7,244 -3,779 -3,930 -4,328 -3,644 -29,576 -15,172 -38.93%
NP 18,380 43,088 49,109 61,216 85,964 66,948 41,369 -41.80%
-
NP to SH 18,380 43,088 49,109 61,216 85,964 66,948 41,369 -41.80%
-
Tax Rate 28.27% 8.06% 7.41% 6.60% 4.07% 30.64% 26.83% -
Total Cost 227,032 173,473 190,293 172,706 170,472 333,557 353,453 -25.57%
-
Net Worth 831,799 813,774 834,314 830,606 795,962 770,650 730,978 9.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 10,653 - - - 12,783 - -
Div Payout % - 24.72% - - - 19.10% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 831,799 813,774 834,314 830,606 795,962 770,650 730,978 9.00%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.49% 19.90% 20.51% 26.17% 33.52% 16.72% 10.48% -
ROE 2.21% 5.29% 5.89% 7.37% 10.80% 8.69% 5.66% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 57.59 50.82 56.18 54.89 60.18 93.99 92.65 -27.18%
EPS 4.32 10.11 11.52 14.36 20.16 15.71 9.71 -41.75%
DPS 0.00 2.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.952 1.9097 1.9579 1.9492 1.8679 1.8085 1.7154 9.00%
Adjusted Per Share Value based on latest NOSH - 426,127
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 57.59 50.82 56.18 54.89 60.18 93.99 92.65 -27.18%
EPS 4.31 10.11 11.52 14.37 20.17 15.71 9.71 -41.84%
DPS 0.00 2.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.952 1.9097 1.9579 1.9492 1.8679 1.8085 1.7154 9.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.925 0.935 0.925 0.935 0.96 1.00 0.955 -
P/RPS 1.61 1.84 1.65 1.70 1.60 1.06 1.03 34.72%
P/EPS 21.45 9.25 8.03 6.51 4.76 6.37 9.84 68.20%
EY 4.66 10.81 12.46 15.36 21.01 15.71 10.17 -40.59%
DY 0.00 2.67 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 0.47 0.49 0.47 0.48 0.51 0.55 0.56 -11.03%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 31/05/16 25/02/16 20/11/15 25/08/15 27/05/15 26/02/15 -
Price 0.975 0.955 0.90 0.945 0.92 0.965 1.00 -
P/RPS 1.69 1.88 1.60 1.72 1.53 1.03 1.08 34.82%
P/EPS 22.60 9.44 7.81 6.58 4.56 6.14 10.30 68.93%
EY 4.42 10.59 12.81 15.20 21.93 16.28 9.71 -40.85%
DY 0.00 2.62 0.00 0.00 0.00 3.11 0.00 -
P/NAPS 0.50 0.50 0.46 0.48 0.49 0.53 0.58 -9.42%

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