[SDRED] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 16.72%
YoY- 62.55%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 345,999 317,531 271,382 248,231 234,430 211,181 169,733 60.84%
PBT 44,366 40,929 37,458 31,391 27,949 21,445 18,285 80.66%
Tax -14,198 -12,116 -11,184 -10,425 -9,986 -9,241 -4,157 126.96%
NP 30,168 28,813 26,274 20,966 17,963 12,204 14,128 65.89%
-
NP to SH 30,168 28,813 26,274 20,966 17,963 12,204 14,128 65.89%
-
Tax Rate 32.00% 29.60% 29.86% 33.21% 35.73% 43.09% 22.73% -
Total Cost 315,831 288,718 245,108 227,265 216,467 198,977 155,605 60.37%
-
Net Worth 568,758 526,011 513,430 509,273 504,643 505,895 503,292 8.50%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,978 6,393 6,393 6,393 6,393 - - -
Div Payout % 26.45% 22.19% 24.34% 30.50% 35.59% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 568,758 526,011 513,430 509,273 504,643 505,895 503,292 8.50%
NOSH 426,643 427,651 426,047 424,925 426,255 425,479 430,238 -0.55%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.72% 9.07% 9.68% 8.45% 7.66% 5.78% 8.32% -
ROE 5.30% 5.48% 5.12% 4.12% 3.56% 2.41% 2.81% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 81.10 74.25 63.70 58.42 55.00 49.63 39.45 61.74%
EPS 7.07 6.74 6.17 4.93 4.21 2.87 3.28 66.94%
DPS 1.87 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.3331 1.23 1.2051 1.1985 1.1839 1.189 1.1698 9.11%
Adjusted Per Share Value based on latest NOSH - 424,925
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 81.20 74.52 63.69 58.25 55.01 49.56 39.83 60.84%
EPS 7.08 6.76 6.17 4.92 4.22 2.86 3.32 65.75%
DPS 1.87 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.3347 1.2344 1.2049 1.1951 1.1843 1.1872 1.1811 8.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.82 0.79 0.70 0.54 0.55 0.59 0.59 -
P/RPS 1.01 1.06 1.10 0.92 1.00 1.19 1.50 -23.19%
P/EPS 11.60 11.73 11.35 10.94 13.05 20.57 17.97 -25.32%
EY 8.62 8.53 8.81 9.14 7.66 4.86 5.57 33.82%
DY 2.28 1.90 2.14 2.78 2.73 0.00 0.00 -
P/NAPS 0.62 0.64 0.58 0.45 0.46 0.50 0.50 15.43%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 23/11/10 25/08/10 25/05/10 23/02/10 24/11/09 -
Price 0.76 0.77 0.74 0.73 0.52 0.58 0.57 -
P/RPS 0.94 1.04 1.16 1.25 0.95 1.17 1.44 -24.76%
P/EPS 10.75 11.43 12.00 14.80 12.34 20.22 17.36 -27.37%
EY 9.30 8.75 8.33 6.76 8.10 4.95 5.76 37.66%
DY 2.46 1.95 2.03 2.05 2.88 0.00 0.00 -
P/NAPS 0.57 0.63 0.61 0.61 0.44 0.49 0.49 10.61%

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