[SDRED] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -3.64%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 312,294 283,196 278,842 278,980 254,086 261,572 354,452 -8.08%
PBT 47,026 47,688 56,096 48,522 48,940 51,640 61,985 -16.80%
Tax -9,510 -10,656 -8,011 -8,373 -7,276 -8,952 -16,271 -30.07%
NP 37,516 37,032 48,085 40,149 41,664 42,688 45,714 -12.33%
-
NP to SH 37,516 37,032 48,085 40,149 41,664 42,688 45,714 -12.33%
-
Tax Rate 20.22% 22.35% 14.28% 17.26% 14.87% 17.34% 26.25% -
Total Cost 274,778 246,164 230,757 238,830 212,422 218,884 308,738 -7.46%
-
Net Worth 660,113 651,974 645,326 631,946 623,295 623,040 605,569 5.91%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 9,587 - - - 9,587 -
Div Payout % - - 19.94% - - - 20.97% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 660,113 651,974 645,326 631,946 623,295 623,040 605,569 5.91%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.01% 13.08% 17.24% 14.39% 16.40% 16.32% 12.90% -
ROE 5.68% 5.68% 7.45% 6.35% 6.68% 6.85% 7.55% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 73.29 66.46 65.44 65.47 59.63 61.38 83.18 -8.08%
EPS 8.80 8.68 11.28 9.43 9.78 10.00 10.73 -12.37%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.25 -
NAPS 1.5491 1.53 1.5144 1.483 1.4627 1.4621 1.4211 5.91%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 73.29 66.46 65.44 65.47 59.63 61.38 83.18 -8.08%
EPS 8.80 8.69 11.28 9.42 9.78 10.02 10.73 -12.37%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.25 -
NAPS 1.5491 1.53 1.5144 1.483 1.4627 1.4621 1.4211 5.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.91 1.01 0.815 0.80 0.71 0.80 0.70 -
P/RPS 1.24 1.52 1.25 1.22 1.19 1.30 0.84 29.61%
P/EPS 10.34 11.62 7.22 8.49 7.26 7.99 6.53 35.81%
EY 9.67 8.60 13.85 11.78 13.77 12.52 15.33 -26.42%
DY 0.00 0.00 2.76 0.00 0.00 0.00 3.21 -
P/NAPS 0.59 0.66 0.54 0.54 0.49 0.55 0.49 13.16%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 20/08/13 29/05/13 26/02/13 22/11/12 29/08/12 24/05/12 -
Price 0.90 1.00 1.04 0.77 0.77 0.76 0.70 -
P/RPS 1.23 1.50 1.59 1.18 1.29 1.24 0.84 28.91%
P/EPS 10.22 11.51 9.22 8.17 7.88 7.59 6.53 34.76%
EY 9.78 8.69 10.85 12.24 12.70 13.18 15.33 -25.87%
DY 0.00 0.00 2.16 0.00 0.00 0.00 3.21 -
P/NAPS 0.58 0.65 0.69 0.52 0.53 0.52 0.49 11.88%

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