[SDRED] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 122.78%
YoY- 106.96%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 214,640 256,126 260,612 253,384 219,176 217,334 205,102 3.08%
PBT 21,768 35,715 30,072 34,136 14,064 99,751 126,292 -69.12%
Tax -7,768 -11,299 -9,649 -12,794 -4,484 -16,393 -8,606 -6.61%
NP 14,000 24,416 20,422 21,342 9,580 83,358 117,685 -75.90%
-
NP to SH 14,000 24,416 20,422 21,342 9,580 83,358 117,685 -75.90%
-
Tax Rate 35.69% 31.64% 32.09% 37.48% 31.88% 16.43% 6.81% -
Total Cost 200,640 231,710 240,189 232,042 209,596 133,976 87,417 74.26%
-
Net Worth 855,322 859,072 883,616 878,503 861,841 897,806 953,246 -6.98%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 8,522 - - - 10,653 - -
Div Payout % - 34.91% - - - 12.78% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 855,322 859,072 883,616 878,503 861,841 897,806 953,246 -6.98%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.52% 9.53% 7.84% 8.42% 4.37% 38.35% 57.38% -
ROE 1.64% 2.84% 2.31% 2.43% 1.11% 9.28% 12.35% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 50.37 60.11 61.16 59.46 51.43 51.00 48.13 3.08%
EPS 3.28 5.73 4.79 5.00 2.24 19.56 27.61 -75.92%
DPS 0.00 2.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.0072 2.016 2.0736 2.0616 2.0225 2.1069 2.237 -6.98%
Adjusted Per Share Value based on latest NOSH - 426,127
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 50.37 60.11 61.16 59.46 51.43 51.00 48.13 3.08%
EPS 3.29 5.73 4.79 5.01 2.25 19.56 27.62 -75.88%
DPS 0.00 2.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.0072 2.016 2.0736 2.0616 2.0225 2.1069 2.237 -6.98%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.67 0.66 0.685 0.73 0.755 0.81 1.03 -
P/RPS 1.33 1.10 1.12 1.23 1.47 1.59 2.14 -27.23%
P/EPS 20.39 11.52 14.29 14.58 33.58 4.14 3.73 211.28%
EY 4.90 8.68 7.00 6.86 2.98 24.15 26.81 -67.89%
DY 0.00 3.03 0.00 0.00 0.00 3.09 0.00 -
P/NAPS 0.33 0.33 0.33 0.35 0.37 0.38 0.46 -19.91%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 27/02/19 28/11/18 29/08/18 24/05/18 27/02/18 -
Price 0.65 0.65 0.67 0.67 0.795 0.77 0.88 -
P/RPS 1.29 1.08 1.10 1.13 1.55 1.51 1.83 -20.84%
P/EPS 19.78 11.34 13.98 13.38 35.36 3.94 3.19 238.64%
EY 5.05 8.81 7.15 7.48 2.83 25.40 31.38 -70.51%
DY 0.00 3.08 0.00 0.00 0.00 3.25 0.00 -
P/NAPS 0.32 0.32 0.32 0.32 0.39 0.37 0.39 -12.38%

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