[SDRED] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 124.96%
YoY- 184.77%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 98,895 345,999 251,313 146,218 62,477 234,430 168,212 -29.88%
PBT 15,148 44,366 28,040 18,228 8,632 27,949 15,060 0.39%
Tax -5,043 -14,198 -9,586 -5,419 -2,938 -9,986 -7,456 -23.00%
NP 10,105 30,168 18,454 12,809 5,694 17,963 7,604 20.93%
-
NP to SH 10,105 30,168 18,454 12,809 5,694 17,963 7,604 20.93%
-
Tax Rate 33.29% 32.00% 34.19% 29.73% 34.04% 35.73% 49.51% -
Total Cost 88,790 315,831 232,859 133,409 56,783 216,467 160,608 -32.71%
-
Net Worth 582,806 568,393 524,212 512,828 509,273 503,914 507,930 9.62%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 7,973 - - - 6,384 - -
Div Payout % - 26.43% - - - 35.54% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 582,806 568,393 524,212 512,828 509,273 503,914 507,930 9.62%
NOSH 426,371 426,369 426,189 425,548 424,925 425,639 427,191 -0.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.22% 8.72% 7.34% 8.76% 9.11% 7.66% 4.52% -
ROE 1.73% 5.31% 3.52% 2.50% 1.12% 3.56% 1.50% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.19 81.15 58.97 34.36 14.70 55.08 39.38 -29.81%
EPS 2.37 7.08 4.33 3.01 1.34 4.22 1.78 21.09%
DPS 0.00 1.87 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.3669 1.3331 1.23 1.2051 1.1985 1.1839 1.189 9.76%
Adjusted Per Share Value based on latest NOSH - 426,047
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.21 81.20 58.98 34.31 14.66 55.01 39.47 -29.87%
EPS 2.37 7.08 4.33 3.01 1.34 4.22 1.78 21.09%
DPS 0.00 1.87 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.3677 1.3339 1.2302 1.2035 1.1951 1.1825 1.192 9.62%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.74 0.82 0.79 0.70 0.54 0.55 0.59 -
P/RPS 3.19 1.01 1.34 2.04 3.67 1.00 1.50 65.60%
P/EPS 31.22 11.59 18.24 23.26 40.30 13.03 33.15 -3.93%
EY 3.20 8.63 5.48 4.30 2.48 7.67 3.02 3.94%
DY 0.00 2.28 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 0.54 0.62 0.64 0.58 0.45 0.46 0.50 5.27%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 22/02/11 23/11/10 25/08/10 25/05/10 23/02/10 -
Price 0.69 0.76 0.77 0.74 0.73 0.52 0.58 -
P/RPS 2.97 0.94 1.31 2.15 4.96 0.94 1.47 60.02%
P/EPS 29.11 10.74 17.78 24.58 54.48 12.32 32.58 -7.25%
EY 3.43 9.31 5.62 4.07 1.84 8.12 3.07 7.69%
DY 0.00 2.46 0.00 0.00 0.00 2.88 0.00 -
P/NAPS 0.50 0.57 0.63 0.61 0.61 0.44 0.49 1.35%

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