[SDRED] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 50.15%
YoY- 62.67%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 127,043 65,393 354,452 275,998 190,397 98,895 345,999 -48.62%
PBT 24,470 12,910 61,985 43,367 28,780 15,148 44,366 -32.67%
Tax -3,638 -2,238 -16,271 -13,348 -8,787 -5,043 -14,198 -59.55%
NP 20,832 10,672 45,714 30,019 19,993 10,105 30,168 -21.82%
-
NP to SH 20,832 10,672 45,714 30,019 19,993 10,105 30,168 -21.82%
-
Tax Rate 14.87% 17.34% 26.25% 30.78% 30.53% 33.29% 32.00% -
Total Cost 106,211 54,721 308,738 245,979 170,404 88,790 315,831 -51.54%
-
Net Worth 623,295 623,040 605,569 593,173 583,505 582,806 568,393 6.32%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 9,587 - - - 7,973 -
Div Payout % - - 20.97% - - - 26.43% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 623,295 623,040 605,569 593,173 583,505 582,806 568,393 6.32%
NOSH 426,127 426,127 426,127 426,127 426,289 426,371 426,369 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.40% 16.32% 12.90% 10.88% 10.50% 10.22% 8.72% -
ROE 3.34% 1.71% 7.55% 5.06% 3.43% 1.73% 5.31% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 29.81 15.35 83.18 64.73 44.66 23.19 81.15 -48.61%
EPS 4.89 2.50 10.73 7.04 4.69 2.37 7.08 -21.81%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 1.87 -
NAPS 1.4627 1.4621 1.4211 1.3911 1.3688 1.3669 1.3331 6.36%
Adjusted Per Share Value based on latest NOSH - 426,638
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 29.81 15.35 83.18 64.77 44.68 23.21 81.20 -48.63%
EPS 4.89 2.50 10.73 7.04 4.69 2.37 7.08 -21.81%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 1.87 -
NAPS 1.4627 1.4621 1.4211 1.392 1.3693 1.3677 1.3339 6.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.71 0.80 0.70 0.67 0.65 0.74 0.82 -
P/RPS 2.38 5.21 0.84 1.04 1.46 3.19 1.01 76.80%
P/EPS 14.52 31.94 6.53 9.52 13.86 31.22 11.59 16.16%
EY 6.89 3.13 15.33 10.51 7.22 3.20 8.63 -13.90%
DY 0.00 0.00 3.21 0.00 0.00 0.00 2.28 -
P/NAPS 0.49 0.55 0.49 0.48 0.47 0.54 0.62 -14.48%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 24/05/12 22/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.77 0.76 0.70 0.70 0.70 0.69 0.76 -
P/RPS 2.58 4.95 0.84 1.08 1.57 2.97 0.94 95.67%
P/EPS 15.75 30.35 6.53 9.94 14.93 29.11 10.74 28.98%
EY 6.35 3.30 15.33 10.06 6.70 3.43 9.31 -22.46%
DY 0.00 0.00 3.21 0.00 0.00 0.00 2.46 -
P/NAPS 0.53 0.52 0.49 0.50 0.51 0.50 0.57 -4.72%

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