[SDRED] QoQ Quarter Result on 30-Jun-2011 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -13.74%
YoY- 77.47%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 78,454 85,601 91,502 98,895 94,686 105,095 83,741 -4.25%
PBT 18,618 14,587 13,632 15,148 16,326 9,812 9,596 55.49%
Tax -2,923 -4,561 -3,744 -5,043 -4,612 -4,167 -2,481 11.53%
NP 15,695 10,026 9,888 10,105 11,714 5,645 7,115 69.37%
-
NP to SH 15,695 10,026 9,888 10,105 11,714 5,645 7,115 69.37%
-
Tax Rate 15.70% 31.27% 27.46% 33.29% 28.25% 42.47% 25.85% -
Total Cost 62,759 75,575 81,614 88,790 82,972 99,450 76,626 -12.45%
-
Net Worth 605,569 593,496 583,392 582,806 568,758 526,011 513,430 11.62%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 9,587 - - - 7,978 - - -
Div Payout % 61.09% - - - 68.11% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 605,569 593,496 583,392 582,806 568,758 526,011 513,430 11.62%
NOSH 426,127 426,638 426,206 426,371 426,643 427,651 426,047 0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 20.01% 11.71% 10.81% 10.22% 12.37% 5.37% 8.50% -
ROE 2.59% 1.69% 1.69% 1.73% 2.06% 1.07% 1.39% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.41 20.06 21.47 23.19 22.19 24.57 19.66 -4.28%
EPS 3.68 2.35 2.32 2.37 2.75 1.32 1.67 69.25%
DPS 2.25 0.00 0.00 0.00 1.87 0.00 0.00 -
NAPS 1.4211 1.3911 1.3688 1.3669 1.3331 1.23 1.2051 11.60%
Adjusted Per Share Value based on latest NOSH - 426,371
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.41 20.09 21.47 23.21 22.22 24.66 19.65 -4.24%
EPS 3.68 2.35 2.32 2.37 2.75 1.32 1.67 69.25%
DPS 2.25 0.00 0.00 0.00 1.87 0.00 0.00 -
NAPS 1.4211 1.3928 1.3691 1.3677 1.3347 1.2344 1.2049 11.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.70 0.67 0.65 0.74 0.82 0.79 0.70 -
P/RPS 3.80 3.34 3.03 3.19 3.69 3.21 3.56 4.44%
P/EPS 19.01 28.51 28.02 31.22 29.87 59.85 41.92 -40.94%
EY 5.26 3.51 3.57 3.20 3.35 1.67 2.39 69.11%
DY 3.21 0.00 0.00 0.00 2.28 0.00 0.00 -
P/NAPS 0.49 0.48 0.47 0.54 0.62 0.64 0.58 -10.62%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 22/02/12 23/11/11 24/08/11 25/05/11 22/02/11 23/11/10 -
Price 0.70 0.70 0.70 0.69 0.76 0.77 0.74 -
P/RPS 3.80 3.49 3.26 2.97 3.42 3.13 3.76 0.70%
P/EPS 19.01 29.79 30.17 29.11 27.68 58.33 44.31 -43.08%
EY 5.26 3.36 3.31 3.43 3.61 1.71 2.26 75.53%
DY 3.21 0.00 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 0.49 0.50 0.51 0.50 0.57 0.63 0.61 -13.57%

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