[SDRED] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 36.39%
YoY- -82.25%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 168,212 109,266 48,676 164,070 121,101 103,603 63,776 90.56%
PBT 15,060 8,719 5,190 21,228 14,843 11,662 10,284 28.86%
Tax -7,456 -4,221 -2,499 -3,987 -2,202 -4,051 -3,250 73.68%
NP 7,604 4,498 2,691 17,241 12,641 7,611 7,034 5.31%
-
NP to SH 7,604 4,498 2,691 17,241 12,641 7,611 7,034 5.31%
-
Tax Rate 49.51% 48.41% 48.15% 18.78% 14.84% 34.74% 31.60% -
Total Cost 160,608 104,768 45,985 146,829 108,460 95,992 56,742 99.71%
-
Net Worth 507,930 496,392 500,440 495,008 491,253 485,573 491,058 2.27%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 507,930 496,392 500,440 495,008 491,253 485,573 491,058 2.27%
NOSH 427,191 424,339 427,142 425,703 425,622 425,195 426,303 0.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.52% 4.12% 5.53% 10.51% 10.44% 7.35% 11.03% -
ROE 1.50% 0.91% 0.54% 3.48% 2.57% 1.57% 1.43% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.38 25.75 11.40 38.54 28.45 24.37 14.96 90.31%
EPS 1.78 1.06 0.63 4.05 2.97 1.79 1.65 5.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.189 1.1698 1.1716 1.1628 1.1542 1.142 1.1519 2.12%
Adjusted Per Share Value based on latest NOSH - 425,925
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.47 25.64 11.42 38.50 28.42 24.31 14.97 90.51%
EPS 1.78 1.06 0.63 4.05 2.97 1.79 1.65 5.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.192 1.1649 1.1744 1.1616 1.1528 1.1395 1.1524 2.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.59 0.59 0.53 0.39 0.43 0.56 0.67 -
P/RPS 1.50 2.29 4.65 1.01 1.51 2.30 4.48 -51.68%
P/EPS 33.15 55.66 84.13 9.63 14.48 31.28 40.61 -12.62%
EY 3.02 1.80 1.19 10.38 6.91 3.20 2.46 14.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.45 0.34 0.37 0.49 0.58 -9.39%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 20/08/09 26/05/09 16/02/09 21/11/08 19/08/08 -
Price 0.58 0.57 0.61 0.50 0.44 0.45 0.67 -
P/RPS 1.47 2.21 5.35 1.30 1.55 1.85 4.48 -52.33%
P/EPS 32.58 53.77 96.83 12.35 14.81 25.14 40.61 -13.62%
EY 3.07 1.86 1.03 8.10 6.75 3.98 2.46 15.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.52 0.43 0.38 0.39 0.58 -10.60%

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