[SDRED] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -66.5%
YoY- 77.47%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 354,452 275,998 190,397 98,895 345,999 251,313 146,218 80.35%
PBT 61,985 43,367 28,780 15,148 44,366 28,040 18,228 125.96%
Tax -16,271 -13,348 -8,787 -5,043 -14,198 -9,586 -5,419 107.98%
NP 45,714 30,019 19,993 10,105 30,168 18,454 12,809 133.35%
-
NP to SH 45,714 30,019 19,993 10,105 30,168 18,454 12,809 133.35%
-
Tax Rate 26.25% 30.78% 30.53% 33.29% 32.00% 34.19% 29.73% -
Total Cost 308,738 245,979 170,404 88,790 315,831 232,859 133,409 74.86%
-
Net Worth 605,569 593,173 583,505 582,806 568,393 524,212 512,828 11.70%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 9,587 - - - 7,973 - - -
Div Payout % 20.97% - - - 26.43% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 605,569 593,173 583,505 582,806 568,393 524,212 512,828 11.70%
NOSH 426,127 426,127 426,289 426,371 426,369 426,189 425,548 0.09%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.90% 10.88% 10.50% 10.22% 8.72% 7.34% 8.76% -
ROE 7.55% 5.06% 3.43% 1.73% 5.31% 3.52% 2.50% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 83.18 64.73 44.66 23.19 81.15 58.97 34.36 80.19%
EPS 10.73 7.04 4.69 2.37 7.08 4.33 3.01 133.17%
DPS 2.25 0.00 0.00 0.00 1.87 0.00 0.00 -
NAPS 1.4211 1.3911 1.3688 1.3669 1.3331 1.23 1.2051 11.60%
Adjusted Per Share Value based on latest NOSH - 426,371
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 83.18 64.77 44.68 23.21 81.20 58.98 34.31 80.37%
EPS 10.73 7.04 4.69 2.37 7.08 4.33 3.01 133.17%
DPS 2.25 0.00 0.00 0.00 1.87 0.00 0.00 -
NAPS 1.4211 1.392 1.3693 1.3677 1.3339 1.2302 1.2035 11.70%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.70 0.67 0.65 0.74 0.82 0.79 0.70 -
P/RPS 0.84 1.04 1.46 3.19 1.01 1.34 2.04 -44.62%
P/EPS 6.53 9.52 13.86 31.22 11.59 18.24 23.26 -57.09%
EY 15.33 10.51 7.22 3.20 8.63 5.48 4.30 133.19%
DY 3.21 0.00 0.00 0.00 2.28 0.00 0.00 -
P/NAPS 0.49 0.48 0.47 0.54 0.62 0.64 0.58 -10.62%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 22/02/12 23/11/11 24/08/11 25/05/11 22/02/11 23/11/10 -
Price 0.70 0.70 0.70 0.69 0.76 0.77 0.74 -
P/RPS 0.84 1.08 1.57 2.97 0.94 1.31 2.15 -46.52%
P/EPS 6.53 9.94 14.93 29.11 10.74 17.78 24.58 -58.64%
EY 15.33 10.06 6.70 3.43 9.31 5.62 4.07 141.88%
DY 3.21 0.00 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 0.49 0.50 0.51 0.50 0.57 0.63 0.61 -13.57%

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