[SDRED] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 39.55%
YoY- 29.29%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 394,822 366,590 348,168 377,282 367,721 312,294 283,196 24.72%
PBT 56,541 60,944 60,452 77,720 59,210 47,026 47,688 11.98%
Tax -15,172 -14,974 -18,128 -15,551 -14,661 -9,510 -10,656 26.47%
NP 41,369 45,970 42,324 62,169 44,549 37,516 37,032 7.64%
-
NP to SH 41,369 45,970 42,324 62,169 44,549 37,516 37,032 7.64%
-
Tax Rate 26.83% 24.57% 29.99% 20.01% 24.76% 20.22% 22.35% -
Total Cost 353,453 320,620 305,844 315,113 323,172 274,778 246,164 27.18%
-
Net Worth 730,978 715,424 715,722 704,430 673,311 660,113 651,974 7.90%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 12,783 - - - -
Div Payout % - - - 20.56% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 730,978 715,424 715,722 704,430 673,311 660,113 651,974 7.90%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.48% 12.54% 12.16% 16.48% 12.11% 12.01% 13.08% -
ROE 5.66% 6.43% 5.91% 8.83% 6.62% 5.68% 5.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.65 86.03 81.71 88.54 86.28 73.29 66.46 24.71%
EPS 9.71 10.78 9.92 14.59 10.45 8.80 8.68 7.74%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.7154 1.6789 1.6796 1.6531 1.5799 1.5491 1.53 7.90%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.65 86.03 81.71 88.54 86.29 73.29 66.46 24.71%
EPS 9.71 10.79 9.93 14.59 10.45 8.80 8.69 7.65%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.7154 1.6789 1.6796 1.6531 1.5801 1.5491 1.53 7.90%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.955 1.15 1.05 1.00 0.885 0.91 1.01 -
P/RPS 1.03 1.34 1.29 1.13 1.03 1.24 1.52 -22.79%
P/EPS 9.84 10.66 10.57 6.85 8.47 10.34 11.62 -10.46%
EY 10.17 9.38 9.46 14.59 11.81 9.67 8.60 11.79%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.63 0.60 0.56 0.59 0.66 -10.34%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 20/08/14 28/05/14 28/02/14 22/11/13 20/08/13 -
Price 1.00 0.98 1.34 1.04 0.935 0.90 1.00 -
P/RPS 1.08 1.14 1.64 1.17 1.08 1.23 1.50 -19.61%
P/EPS 10.30 9.08 13.49 7.13 8.94 10.22 11.51 -7.11%
EY 9.71 11.01 7.41 14.03 11.18 9.78 8.69 7.65%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.80 0.63 0.59 0.58 0.65 -7.29%

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