[SDRED] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 233.52%
YoY- 125.2%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 105,095 83,741 62,477 66,218 58,946 60,590 48,676 66.81%
PBT 9,812 9,596 8,632 12,889 6,341 3,529 5,190 52.71%
Tax -4,167 -2,481 -2,938 -2,530 -3,235 -1,722 -2,499 40.48%
NP 5,645 7,115 5,694 10,359 3,106 1,807 2,691 63.64%
-
NP to SH 5,645 7,115 5,694 10,359 3,106 1,807 2,691 63.64%
-
Tax Rate 42.47% 25.85% 34.04% 19.63% 51.02% 48.80% 48.15% -
Total Cost 99,450 76,626 56,783 55,859 55,840 58,783 45,985 66.99%
-
Net Worth 526,011 513,430 509,273 504,643 505,895 503,292 500,440 3.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 6,393 - - - -
Div Payout % - - - 61.72% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 526,011 513,430 509,273 504,643 505,895 503,292 500,440 3.36%
NOSH 427,651 426,047 424,925 426,255 425,479 430,238 427,142 0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.37% 8.50% 9.11% 15.64% 5.27% 2.98% 5.53% -
ROE 1.07% 1.39% 1.12% 2.05% 0.61% 0.36% 0.54% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.57 19.66 14.70 15.53 13.85 14.08 11.40 66.61%
EPS 1.32 1.67 1.34 2.43 0.73 0.42 0.63 63.51%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.23 1.2051 1.1985 1.1839 1.189 1.1698 1.1716 3.28%
Adjusted Per Share Value based on latest NOSH - 426,255
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.66 19.65 14.66 15.54 13.83 14.22 11.42 66.83%
EPS 1.32 1.67 1.34 2.43 0.73 0.42 0.63 63.51%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.2344 1.2049 1.1951 1.1843 1.1872 1.1811 1.1744 3.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.79 0.70 0.54 0.55 0.59 0.59 0.53 -
P/RPS 3.21 3.56 3.67 3.54 4.26 4.19 4.65 -21.83%
P/EPS 59.85 41.92 40.30 22.63 80.82 140.48 84.13 -20.25%
EY 1.67 2.39 2.48 4.42 1.24 0.71 1.19 25.26%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.45 0.46 0.50 0.50 0.45 26.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 23/11/10 25/08/10 25/05/10 23/02/10 24/11/09 20/08/09 -
Price 0.77 0.74 0.73 0.52 0.58 0.57 0.61 -
P/RPS 3.13 3.76 4.96 3.35 4.19 4.05 5.35 -29.98%
P/EPS 58.33 44.31 54.48 21.40 79.45 135.71 96.83 -28.60%
EY 1.71 2.26 1.84 4.67 1.26 0.74 1.03 40.07%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.61 0.44 0.49 0.49 0.52 13.60%

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