[SDRED] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 0.1%
YoY- 62.67%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 254,086 261,572 354,452 367,997 380,794 395,580 345,999 -18.55%
PBT 48,940 51,640 61,985 57,822 57,560 60,592 44,366 6.74%
Tax -7,276 -8,952 -16,271 -17,797 -17,574 -20,172 -14,198 -35.88%
NP 41,664 42,688 45,714 40,025 39,986 40,420 30,168 23.94%
-
NP to SH 41,664 42,688 45,714 40,025 39,986 40,420 30,168 23.94%
-
Tax Rate 14.87% 17.34% 26.25% 30.78% 30.53% 33.29% 32.00% -
Total Cost 212,422 218,884 308,738 327,972 340,808 355,160 315,831 -23.17%
-
Net Worth 623,295 623,040 605,569 593,173 583,505 582,806 568,393 6.32%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 9,587 - - - 7,973 -
Div Payout % - - 20.97% - - - 26.43% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 623,295 623,040 605,569 593,173 583,505 582,806 568,393 6.32%
NOSH 426,127 426,127 426,127 426,127 426,289 426,371 426,369 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.40% 16.32% 12.90% 10.88% 10.50% 10.22% 8.72% -
ROE 6.68% 6.85% 7.55% 6.75% 6.85% 6.94% 5.31% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 59.63 61.38 83.18 86.30 89.33 92.78 81.15 -18.52%
EPS 9.78 10.00 10.73 9.39 9.38 9.48 7.08 23.95%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 1.87 -
NAPS 1.4627 1.4621 1.4211 1.3911 1.3688 1.3669 1.3331 6.36%
Adjusted Per Share Value based on latest NOSH - 426,638
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 59.63 61.38 83.18 86.36 89.36 92.83 81.20 -18.55%
EPS 9.78 10.02 10.73 9.39 9.38 9.49 7.08 23.95%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 1.87 -
NAPS 1.4627 1.4621 1.4211 1.392 1.3693 1.3677 1.3339 6.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.71 0.80 0.70 0.67 0.65 0.74 0.82 -
P/RPS 1.19 1.30 0.84 0.78 0.73 0.80 1.01 11.52%
P/EPS 7.26 7.99 6.53 7.14 6.93 7.81 11.59 -26.72%
EY 13.77 12.52 15.33 14.01 14.43 12.81 8.63 36.43%
DY 0.00 0.00 3.21 0.00 0.00 0.00 2.28 -
P/NAPS 0.49 0.55 0.49 0.48 0.47 0.54 0.62 -14.48%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 24/05/12 22/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.77 0.76 0.70 0.70 0.70 0.69 0.76 -
P/RPS 1.29 1.24 0.84 0.81 0.78 0.74 0.94 23.42%
P/EPS 7.88 7.59 6.53 7.46 7.46 7.28 10.74 -18.60%
EY 12.70 13.18 15.33 13.41 13.40 13.74 9.31 22.92%
DY 0.00 0.00 3.21 0.00 0.00 0.00 2.46 -
P/NAPS 0.53 0.52 0.49 0.50 0.51 0.50 0.57 -4.72%

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