[SDRED] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 14.62%
YoY- 64.93%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 354,452 370,684 390,178 382,417 345,999 317,531 271,382 19.46%
PBT 61,985 59,693 54,918 50,882 44,366 40,929 37,458 39.86%
Tax -16,271 -17,960 -17,566 -16,303 -14,198 -12,116 -11,184 28.36%
NP 45,714 41,733 37,352 34,579 30,168 28,813 26,274 44.61%
-
NP to SH 45,714 41,733 37,352 34,579 30,168 28,813 26,274 44.61%
-
Tax Rate 26.25% 30.09% 31.99% 32.04% 32.00% 29.60% 29.86% -
Total Cost 308,738 328,951 352,826 347,838 315,831 288,718 245,108 16.61%
-
Net Worth 605,569 593,496 583,392 582,806 568,758 526,011 513,430 11.62%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 9,587 7,978 7,978 7,978 7,978 6,393 6,393 30.98%
Div Payout % 20.97% 19.12% 21.36% 23.07% 26.45% 22.19% 24.34% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 605,569 593,496 583,392 582,806 568,758 526,011 513,430 11.62%
NOSH 426,127 426,127 426,206 426,371 426,643 427,651 426,047 0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.90% 11.26% 9.57% 9.04% 8.72% 9.07% 9.68% -
ROE 7.55% 7.03% 6.40% 5.93% 5.30% 5.48% 5.12% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 83.18 86.88 91.55 89.69 81.10 74.25 63.70 19.44%
EPS 10.73 9.78 8.76 8.11 7.07 6.74 6.17 44.56%
DPS 2.25 1.87 1.87 1.87 1.87 1.50 1.50 31.00%
NAPS 1.4211 1.3911 1.3688 1.3669 1.3331 1.23 1.2051 11.60%
Adjusted Per Share Value based on latest NOSH - 426,371
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 83.18 86.99 91.56 89.74 81.20 74.52 63.69 19.46%
EPS 10.73 9.79 8.77 8.11 7.08 6.76 6.17 44.56%
DPS 2.25 1.87 1.87 1.87 1.87 1.50 1.50 31.00%
NAPS 1.4211 1.3928 1.3691 1.3677 1.3347 1.2344 1.2049 11.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.70 0.67 0.65 0.74 0.82 0.79 0.70 -
P/RPS 0.84 0.77 0.71 0.83 1.01 1.06 1.10 -16.44%
P/EPS 6.53 6.85 7.42 9.12 11.60 11.73 11.35 -30.80%
EY 15.33 14.60 13.48 10.96 8.62 8.53 8.81 44.62%
DY 3.21 2.79 2.88 2.53 2.28 1.90 2.14 31.00%
P/NAPS 0.49 0.48 0.47 0.54 0.62 0.64 0.58 -10.62%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 22/02/12 23/11/11 24/08/11 25/05/11 22/02/11 23/11/10 -
Price 0.70 0.70 0.70 0.69 0.76 0.77 0.74 -
P/RPS 0.84 0.81 0.76 0.77 0.94 1.04 1.16 -19.34%
P/EPS 6.53 7.16 7.99 8.51 10.75 11.43 12.00 -33.32%
EY 15.33 13.97 12.52 11.75 9.30 8.75 8.33 50.11%
DY 3.21 2.67 2.67 2.71 2.46 1.95 2.03 35.69%
P/NAPS 0.49 0.50 0.51 0.50 0.57 0.63 0.61 -13.57%

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