[SDRED] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 78.12%
YoY- 10.96%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 183,295 87,042 377,282 275,791 156,147 70,799 278,842 -24.37%
PBT 30,472 15,113 77,720 44,408 23,513 11,922 56,096 -33.40%
Tax -7,487 -4,532 -15,551 -10,996 -4,755 -2,664 -8,011 -4.40%
NP 22,985 10,581 62,169 33,412 18,758 9,258 48,085 -38.83%
-
NP to SH 22,985 10,581 62,169 33,412 18,758 9,258 48,085 -38.83%
-
Tax Rate 24.57% 29.99% 20.01% 24.76% 20.22% 22.35% 14.28% -
Total Cost 160,310 76,461 315,113 242,379 137,389 61,541 230,757 -21.54%
-
Net Worth 715,424 715,722 704,430 673,311 660,113 651,974 645,326 7.10%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 12,783 - - - 9,587 -
Div Payout % - - 20.56% - - - 19.94% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 715,424 715,722 704,430 673,311 660,113 651,974 645,326 7.10%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.54% 12.16% 16.48% 12.11% 12.01% 13.08% 17.24% -
ROE 3.21% 1.48% 8.83% 4.96% 2.84% 1.42% 7.45% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.01 20.43 88.54 64.71 36.64 16.61 65.44 -24.38%
EPS 5.39 2.48 14.59 7.84 4.40 2.17 11.28 -38.85%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.25 -
NAPS 1.6789 1.6796 1.6531 1.5799 1.5491 1.53 1.5144 7.10%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.01 20.43 88.54 64.72 36.64 16.61 65.44 -24.38%
EPS 5.39 2.48 14.59 7.84 4.40 2.17 11.28 -38.85%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.25 -
NAPS 1.6789 1.6796 1.6531 1.5801 1.5491 1.53 1.5144 7.10%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.15 1.05 1.00 0.885 0.91 1.01 0.815 -
P/RPS 2.67 5.14 1.13 1.37 2.48 6.08 1.25 65.78%
P/EPS 21.32 42.29 6.85 11.29 20.67 46.49 7.22 105.69%
EY 4.69 2.36 14.59 8.86 4.84 2.15 13.85 -51.38%
DY 0.00 0.00 3.00 0.00 0.00 0.00 2.76 -
P/NAPS 0.68 0.63 0.60 0.56 0.59 0.66 0.54 16.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 20/08/14 28/05/14 28/02/14 22/11/13 20/08/13 29/05/13 -
Price 0.98 1.34 1.04 0.935 0.90 1.00 1.04 -
P/RPS 2.28 6.56 1.17 1.44 2.46 6.02 1.59 27.13%
P/EPS 18.17 53.97 7.13 11.93 20.45 46.03 9.22 57.12%
EY 5.50 1.85 14.03 8.39 4.89 2.17 10.85 -36.39%
DY 0.00 0.00 2.88 0.00 0.00 0.00 2.16 -
P/NAPS 0.58 0.80 0.63 0.59 0.58 0.65 0.69 -10.92%

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