[SDRED] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 97.85%
YoY- 56.09%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 65,393 354,452 275,998 190,397 98,895 345,999 251,313 -59.27%
PBT 12,910 61,985 43,367 28,780 15,148 44,366 28,040 -40.40%
Tax -2,238 -16,271 -13,348 -8,787 -5,043 -14,198 -9,586 -62.11%
NP 10,672 45,714 30,019 19,993 10,105 30,168 18,454 -30.61%
-
NP to SH 10,672 45,714 30,019 19,993 10,105 30,168 18,454 -30.61%
-
Tax Rate 17.34% 26.25% 30.78% 30.53% 33.29% 32.00% 34.19% -
Total Cost 54,721 308,738 245,979 170,404 88,790 315,831 232,859 -61.95%
-
Net Worth 623,040 605,569 593,173 583,505 582,806 568,393 524,212 12.21%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 9,587 - - - 7,973 - -
Div Payout % - 20.97% - - - 26.43% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 623,040 605,569 593,173 583,505 582,806 568,393 524,212 12.21%
NOSH 426,127 426,127 426,127 426,289 426,371 426,369 426,189 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 16.32% 12.90% 10.88% 10.50% 10.22% 8.72% 7.34% -
ROE 1.71% 7.55% 5.06% 3.43% 1.73% 5.31% 3.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.35 83.18 64.73 44.66 23.19 81.15 58.97 -59.26%
EPS 2.50 10.73 7.04 4.69 2.37 7.08 4.33 -30.68%
DPS 0.00 2.25 0.00 0.00 0.00 1.87 0.00 -
NAPS 1.4621 1.4211 1.3911 1.3688 1.3669 1.3331 1.23 12.22%
Adjusted Per Share Value based on latest NOSH - 426,206
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.35 83.18 64.77 44.68 23.21 81.20 58.98 -59.27%
EPS 2.50 10.73 7.04 4.69 2.37 7.08 4.33 -30.68%
DPS 0.00 2.25 0.00 0.00 0.00 1.87 0.00 -
NAPS 1.4621 1.4211 1.392 1.3693 1.3677 1.3339 1.2302 12.21%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.80 0.70 0.67 0.65 0.74 0.82 0.79 -
P/RPS 5.21 0.84 1.04 1.46 3.19 1.01 1.34 147.46%
P/EPS 31.94 6.53 9.52 13.86 31.22 11.59 18.24 45.32%
EY 3.13 15.33 10.51 7.22 3.20 8.63 5.48 -31.18%
DY 0.00 3.21 0.00 0.00 0.00 2.28 0.00 -
P/NAPS 0.55 0.49 0.48 0.47 0.54 0.62 0.64 -9.61%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 22/02/12 23/11/11 24/08/11 25/05/11 22/02/11 -
Price 0.76 0.70 0.70 0.70 0.69 0.76 0.77 -
P/RPS 4.95 0.84 1.08 1.57 2.97 0.94 1.31 142.79%
P/EPS 30.35 6.53 9.94 14.93 29.11 10.74 17.78 42.87%
EY 3.30 15.33 10.06 6.70 3.43 9.31 5.62 -29.90%
DY 0.00 3.21 0.00 0.00 0.00 2.46 0.00 -
P/NAPS 0.52 0.49 0.50 0.51 0.50 0.57 0.63 -12.01%

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