[SDRED] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -31.73%
YoY- -22.61%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 80,438 61,353 37,009 62,591 52,852 64,109 104,388 -15.90%
PBT 5,777 6,406 7,087 7,008 10,370 22,402 54,118 -77.40%
Tax -1,976 -1,811 -831 -784 -1,253 -911 -18,197 -77.14%
NP 3,801 4,595 6,256 6,224 9,117 21,491 35,921 -77.53%
-
NP to SH 3,801 4,595 6,256 6,224 9,117 21,491 35,921 -77.53%
-
Tax Rate 34.20% 28.27% 11.73% 11.19% 12.08% 4.07% 33.62% -
Total Cost 76,637 56,758 30,753 56,367 43,735 42,618 68,467 7.78%
-
Net Worth 829,200 831,799 813,774 834,314 830,606 795,962 770,650 4.98%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 10,653 - - - 12,783 -
Div Payout % - - 170.29% - - - 35.59% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 829,200 831,799 813,774 834,314 830,606 795,962 770,650 4.98%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.73% 7.49% 16.90% 9.94% 17.25% 33.52% 34.41% -
ROE 0.46% 0.55% 0.77% 0.75% 1.10% 2.70% 4.66% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.88 14.40 8.68 14.69 12.40 15.04 24.50 -15.90%
EPS 0.89 1.08 1.47 1.46 2.14 5.04 8.43 -77.57%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.00 -
NAPS 1.9459 1.952 1.9097 1.9579 1.9492 1.8679 1.8085 4.98%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.88 14.40 8.68 14.69 12.40 15.04 24.50 -15.90%
EPS 0.89 1.08 1.47 1.46 2.14 5.04 8.43 -77.57%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.00 -
NAPS 1.9459 1.952 1.9097 1.9579 1.9492 1.8679 1.8085 4.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.855 0.925 0.935 0.925 0.935 0.96 1.00 -
P/RPS 4.53 6.42 10.77 6.30 7.54 6.38 4.08 7.20%
P/EPS 95.85 85.78 63.69 63.33 43.70 19.04 11.86 301.19%
EY 1.04 1.17 1.57 1.58 2.29 5.25 8.43 -75.12%
DY 0.00 0.00 2.67 0.00 0.00 0.00 3.00 -
P/NAPS 0.44 0.47 0.49 0.47 0.48 0.51 0.55 -13.78%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 26/08/16 31/05/16 25/02/16 20/11/15 25/08/15 27/05/15 -
Price 0.855 0.975 0.955 0.90 0.945 0.92 0.965 -
P/RPS 4.53 6.77 11.00 6.13 7.62 6.12 3.94 9.72%
P/EPS 95.85 90.42 65.05 61.62 44.17 18.24 11.45 310.68%
EY 1.04 1.11 1.54 1.62 2.26 5.48 8.74 -75.71%
DY 0.00 0.00 2.62 0.00 0.00 0.00 3.11 -
P/NAPS 0.44 0.50 0.50 0.46 0.48 0.49 0.53 -11.63%

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