[SDRED] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 14.21%
YoY- 51.53%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 278,980 254,086 261,572 354,452 367,997 380,794 395,580 -20.68%
PBT 48,522 48,940 51,640 61,985 57,822 57,560 60,592 -13.70%
Tax -8,373 -7,276 -8,952 -16,271 -17,797 -17,574 -20,172 -44.20%
NP 40,149 41,664 42,688 45,714 40,025 39,986 40,420 -0.44%
-
NP to SH 40,149 41,664 42,688 45,714 40,025 39,986 40,420 -0.44%
-
Tax Rate 17.26% 14.87% 17.34% 26.25% 30.78% 30.53% 33.29% -
Total Cost 238,830 212,422 218,884 308,738 327,972 340,808 355,160 -23.15%
-
Net Worth 631,946 623,295 623,040 605,569 593,173 583,505 582,806 5.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 9,587 - - - -
Div Payout % - - - 20.97% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 631,946 623,295 623,040 605,569 593,173 583,505 582,806 5.51%
NOSH 426,127 426,127 426,127 426,127 426,127 426,289 426,371 -0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.39% 16.40% 16.32% 12.90% 10.88% 10.50% 10.22% -
ROE 6.35% 6.68% 6.85% 7.55% 6.75% 6.85% 6.94% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 65.47 59.63 61.38 83.18 86.30 89.33 92.78 -20.65%
EPS 9.43 9.78 10.00 10.73 9.39 9.38 9.48 -0.35%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 1.483 1.4627 1.4621 1.4211 1.3911 1.3688 1.3669 5.55%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 65.47 59.63 61.38 83.18 86.36 89.36 92.83 -20.68%
EPS 9.42 9.78 10.02 10.73 9.39 9.38 9.49 -0.49%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 1.483 1.4627 1.4621 1.4211 1.392 1.3693 1.3677 5.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.80 0.71 0.80 0.70 0.67 0.65 0.74 -
P/RPS 1.22 1.19 1.30 0.84 0.78 0.73 0.80 32.31%
P/EPS 8.49 7.26 7.99 6.53 7.14 6.93 7.81 5.69%
EY 11.78 13.77 12.52 15.33 14.01 14.43 12.81 -5.41%
DY 0.00 0.00 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.55 0.49 0.48 0.47 0.54 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 29/08/12 24/05/12 22/02/12 23/11/11 24/08/11 -
Price 0.77 0.77 0.76 0.70 0.70 0.70 0.69 -
P/RPS 1.18 1.29 1.24 0.84 0.81 0.78 0.74 36.29%
P/EPS 8.17 7.88 7.59 6.53 7.46 7.46 7.28 7.95%
EY 12.24 12.70 13.18 15.33 13.41 13.40 13.74 -7.38%
DY 0.00 0.00 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.52 0.49 0.50 0.51 0.50 2.63%

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