[SDRED] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 1041.25%
YoY- 896.55%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 253,384 219,176 217,334 205,102 234,716 245,924 219,748 9.95%
PBT 34,136 14,064 99,751 126,292 19,594 23,400 70,829 -38.50%
Tax -12,794 -4,484 -16,393 -8,606 -9,282 -11,276 -11,355 8.27%
NP 21,342 9,580 83,358 117,685 10,312 12,124 59,474 -49.47%
-
NP to SH 21,342 9,580 83,358 117,685 10,312 12,124 59,474 -49.47%
-
Tax Rate 37.48% 31.88% 16.43% 6.81% 47.37% 48.19% 16.03% -
Total Cost 232,042 209,596 133,976 87,417 224,404 233,800 160,274 27.94%
-
Net Worth 878,503 861,841 897,806 953,246 887,750 886,258 888,560 -0.75%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 10,653 - - - 10,653 -
Div Payout % - - 12.78% - - - 17.91% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 878,503 861,841 897,806 953,246 887,750 886,258 888,560 -0.75%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.42% 4.37% 38.35% 57.38% 4.39% 4.93% 27.06% -
ROE 2.43% 1.11% 9.28% 12.35% 1.16% 1.37% 6.69% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 59.46 51.43 51.00 48.13 55.08 57.71 51.57 9.94%
EPS 5.00 2.24 19.56 27.61 2.42 2.84 13.96 -49.53%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 2.0616 2.0225 2.1069 2.237 2.0833 2.0798 2.0852 -0.75%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 59.46 51.43 51.00 48.13 55.08 57.71 51.57 9.94%
EPS 5.01 2.25 19.56 27.62 2.42 2.85 13.96 -49.46%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 2.0616 2.0225 2.1069 2.237 2.0833 2.0798 2.0852 -0.75%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.73 0.755 0.81 1.03 1.14 1.10 0.95 -
P/RPS 1.23 1.47 1.59 2.14 2.07 1.91 1.84 -23.52%
P/EPS 14.58 33.58 4.14 3.73 47.11 38.66 6.81 66.03%
EY 6.86 2.98 24.15 26.81 2.12 2.59 14.69 -39.78%
DY 0.00 0.00 3.09 0.00 0.00 0.00 2.63 -
P/NAPS 0.35 0.37 0.38 0.46 0.55 0.53 0.46 -16.64%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 29/08/18 24/05/18 27/02/18 29/11/17 24/08/17 31/05/17 -
Price 0.67 0.795 0.77 0.88 1.06 1.09 0.91 -
P/RPS 1.13 1.55 1.51 1.83 1.92 1.89 1.76 -25.55%
P/EPS 13.38 35.36 3.94 3.19 43.80 38.31 6.52 61.41%
EY 7.48 2.83 25.40 31.38 2.28 2.61 15.34 -38.02%
DY 0.00 0.00 3.25 0.00 0.00 0.00 2.75 -
P/NAPS 0.32 0.39 0.37 0.39 0.51 0.52 0.44 -19.11%

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