[SDRED] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 5.49%
YoY- -75.95%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 117,358 61,481 219,748 174,075 141,791 61,353 216,561 -33.50%
PBT 9,797 5,850 70,829 15,327 12,183 6,406 46,867 -64.74%
Tax -4,641 -2,819 -11,355 -6,470 -3,787 -1,811 -3,779 14.66%
NP 5,156 3,031 59,474 8,857 8,396 4,595 43,088 -75.68%
-
NP to SH 5,156 3,031 59,474 8,857 8,396 4,595 43,088 -75.68%
-
Tax Rate 47.37% 48.19% 16.03% 42.21% 31.08% 28.27% 8.06% -
Total Cost 112,202 58,450 160,274 165,218 133,395 56,758 173,473 -25.18%
-
Net Worth 887,750 886,258 888,560 832,566 829,200 831,799 813,774 5.96%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 10,653 - - - 10,653 -
Div Payout % - - 17.91% - - - 24.72% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 887,750 886,258 888,560 832,566 829,200 831,799 813,774 5.96%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.39% 4.93% 27.06% 5.09% 5.92% 7.49% 19.90% -
ROE 0.58% 0.34% 6.69% 1.06% 1.01% 0.55% 5.29% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 27.54 14.43 51.57 40.85 33.27 14.40 50.82 -33.50%
EPS 1.21 0.71 13.96 2.08 1.97 1.08 10.11 -75.68%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 2.0833 2.0798 2.0852 1.9538 1.9459 1.952 1.9097 5.96%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 27.54 14.43 51.57 40.85 33.27 14.40 50.82 -33.50%
EPS 1.21 0.71 13.96 2.08 1.97 1.08 10.11 -75.68%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 2.0833 2.0798 2.0852 1.9538 1.9459 1.952 1.9097 5.96%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.14 1.10 0.95 0.855 0.855 0.925 0.935 -
P/RPS 4.14 7.62 1.84 2.09 2.57 6.42 1.84 71.62%
P/EPS 94.22 154.65 6.81 41.14 43.39 85.78 9.25 369.23%
EY 1.06 0.65 14.69 2.43 2.30 1.17 10.81 -78.70%
DY 0.00 0.00 2.63 0.00 0.00 0.00 2.67 -
P/NAPS 0.55 0.53 0.46 0.44 0.44 0.47 0.49 7.99%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 24/08/17 31/05/17 27/02/17 23/11/16 26/08/16 31/05/16 -
Price 1.06 1.09 0.91 0.88 0.855 0.975 0.955 -
P/RPS 3.85 7.55 1.76 2.15 2.57 6.77 1.88 61.19%
P/EPS 87.61 153.24 6.52 42.34 43.39 90.42 9.44 341.02%
EY 1.14 0.65 15.34 2.36 2.30 1.11 10.59 -77.33%
DY 0.00 0.00 2.75 0.00 0.00 0.00 2.62 -
P/NAPS 0.51 0.52 0.44 0.45 0.44 0.50 0.50 1.32%

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