[SDRED] QoQ 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- 32.45%
YoY- 35.59%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 96,253 87,042 101,491 119,644 85,348 70,799 69,607 24.09%
PBT 15,359 15,113 35,383 18,824 11,591 11,922 19,704 -15.28%
Tax -2,955 -4,532 -4,555 -6,241 -2,091 -2,664 -1,731 42.79%
NP 12,404 10,581 30,828 12,583 9,500 9,258 17,973 -21.88%
-
NP to SH 12,404 10,581 30,828 12,583 9,500 9,258 17,973 -21.88%
-
Tax Rate 19.24% 29.99% 12.87% 33.15% 18.04% 22.35% 8.79% -
Total Cost 83,849 76,461 70,663 107,061 75,848 61,541 51,634 38.11%
-
Net Worth 715,424 715,722 704,430 426,127 660,113 651,974 645,326 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 % - - 41.47% - - - 53.35% -
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 715,424 715,722 704,430 426,127 660,113 651,974 645,326 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 12.89% 12.16% 30.38% 10.52% 11.13% 13.08% 25.82% -
ROE 1.73% 1.48% 4.38% 2.95% 1.44% 1.42% 2.79% -
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 22.59 20.43 23.82 28.08 20.03 16.61 16.33 24.12%
EPS 2.91 2.48 7.23 2.95 2.23 2.17 4.22 -21.92%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.25 -
NAPS 1.6789 1.6796 1.6531 1.00 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 22.59 20.43 23.82 28.08 20.03 16.61 16.33 24.12%
EPS 2.91 2.48 7.23 2.95 2.23 2.17 4.22 -21.92%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.25 -
NAPS 1.6789 1.6796 1.6531 1.00 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 5.09 5.14 4.20 3.15 4.54 6.08 4.99 1.33%
P/EPS 39.51 42.29 13.82 29.97 40.82 46.49 19.32 61.04%
EY 2.53 2.36 7.23 3.34 2.45 2.15 5.18 -37.95%
DY 0.00 0.00 3.00 0.00 0.00 0.00 2.76 -
P/NAPS 0.68 0.63 0.60 0.89 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 4.34 6.56 4.37 3.33 4.49 6.02 6.37 -22.55%
P/EPS 33.67 53.97 14.38 31.66 40.37 46.03 24.66 23.05%
EY 2.97 1.85 6.96 3.16 2.48 2.17 4.06 -18.79%
DY 0.00 0.00 2.88 0.00 0.00 0.00 2.16 -
P/NAPS 0.58 0.80 0.63 0.94 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