[SDRED] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -65.68%
YoY- 14.29%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 104,388 112,822 96,253 87,042 101,491 119,644 85,348 14.38%
PBT 54,118 11,934 15,359 15,113 35,383 18,824 11,591 179.61%
Tax -18,197 -3,892 -2,955 -4,532 -4,555 -6,241 -2,091 323.64%
NP 35,921 8,042 12,404 10,581 30,828 12,583 9,500 142.90%
-
NP to SH 35,921 8,042 12,404 10,581 30,828 12,583 9,500 142.90%
-
Tax Rate 33.62% 32.61% 19.24% 29.99% 12.87% 33.15% 18.04% -
Total Cost 68,467 104,780 83,849 76,461 70,663 107,061 75,848 -6.60%
-
Net Worth 770,650 730,978 715,424 715,722 704,430 426,127 660,113 10.88%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 12,783 - - - 12,783 - - -
Div Payout % 35.59% - - - 41.47% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 770,650 730,978 715,424 715,722 704,430 426,127 660,113 10.88%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 34.41% 7.13% 12.89% 12.16% 30.38% 10.52% 11.13% -
ROE 4.66% 1.10% 1.73% 1.48% 4.38% 2.95% 1.44% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 24.50 26.48 22.59 20.43 23.82 28.08 20.03 14.38%
EPS 8.43 1.89 2.91 2.48 7.23 2.95 2.23 142.86%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.8085 1.7154 1.6789 1.6796 1.6531 1.00 1.5491 10.88%
Adjusted Per Share Value based on latest NOSH - 426,127
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 24.50 26.48 22.59 20.43 23.82 28.08 20.03 14.38%
EPS 8.43 1.89 2.91 2.48 7.23 2.95 2.23 142.86%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.8085 1.7154 1.6789 1.6796 1.6531 1.00 1.5491 10.88%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.00 0.955 1.15 1.05 1.00 0.885 0.91 -
P/RPS 4.08 3.61 5.09 5.14 4.20 3.15 4.54 -6.88%
P/EPS 11.86 50.60 39.51 42.29 13.82 29.97 40.82 -56.16%
EY 8.43 1.98 2.53 2.36 7.23 3.34 2.45 128.08%
DY 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.68 0.63 0.60 0.89 0.59 -4.57%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 20/11/14 20/08/14 28/05/14 28/02/14 22/11/13 -
Price 0.965 1.00 0.98 1.34 1.04 0.935 0.90 -
P/RPS 3.94 3.78 4.34 6.56 4.37 3.33 4.49 -8.35%
P/EPS 11.45 52.99 33.67 53.97 14.38 31.66 40.37 -56.86%
EY 8.74 1.89 2.97 1.85 6.96 3.16 2.48 131.76%
DY 3.11 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.53 0.58 0.58 0.80 0.63 0.94 0.58 -5.83%

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