[SDRED] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 1.24%
YoY- 33.84%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 278,842 287,689 291,098 320,950 354,452 370,684 390,178 -20.04%
PBT 56,096 55,010 57,675 59,747 61,985 59,693 54,918 1.42%
Tax -8,011 -9,203 -11,122 -13,466 -16,271 -17,960 -17,566 -40.72%
NP 48,085 45,807 46,553 46,281 45,714 41,733 37,352 18.32%
-
NP to SH 48,085 45,807 46,553 46,281 45,714 41,733 37,352 18.32%
-
Tax Rate 14.28% 16.73% 19.28% 22.54% 26.25% 30.09% 31.99% -
Total Cost 230,757 241,882 244,545 274,669 308,738 328,951 352,826 -24.63%
-
Net Worth 645,326 631,946 623,295 623,040 605,569 593,496 583,392 6.95%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 9,587 9,587 9,587 9,587 9,587 7,978 7,978 13.01%
Div Payout % 19.94% 20.93% 20.60% 20.72% 20.97% 19.12% 21.36% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 645,326 631,946 623,295 623,040 605,569 593,496 583,392 6.95%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,206 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.24% 15.92% 15.99% 14.42% 12.90% 11.26% 9.57% -
ROE 7.45% 7.25% 7.47% 7.43% 7.55% 7.03% 6.40% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 65.44 67.51 68.31 75.32 83.18 86.88 91.55 -20.03%
EPS 11.28 10.75 10.92 10.86 10.73 9.78 8.76 18.34%
DPS 2.25 2.25 2.25 2.25 2.25 1.87 1.87 13.11%
NAPS 1.5144 1.483 1.4627 1.4621 1.4211 1.3911 1.3688 6.96%
Adjusted Per Share Value based on latest NOSH - 426,127
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 65.44 67.51 68.31 75.32 83.18 86.99 91.56 -20.04%
EPS 11.28 10.75 10.92 10.86 10.73 9.79 8.77 18.25%
DPS 2.25 2.25 2.25 2.25 2.25 1.87 1.87 13.11%
NAPS 1.5144 1.483 1.4627 1.4621 1.4211 1.3928 1.3691 6.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.815 0.80 0.71 0.80 0.70 0.67 0.65 -
P/RPS 1.25 1.18 1.04 1.06 0.84 0.77 0.71 45.75%
P/EPS 7.22 7.44 6.50 7.37 6.53 6.85 7.42 -1.80%
EY 13.85 13.44 15.39 13.58 15.33 14.60 13.48 1.81%
DY 2.76 2.81 3.17 2.81 3.21 2.79 2.88 -2.79%
P/NAPS 0.54 0.54 0.49 0.55 0.49 0.48 0.47 9.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 22/11/12 29/08/12 24/05/12 22/02/12 23/11/11 -
Price 1.04 0.77 0.77 0.76 0.70 0.70 0.70 -
P/RPS 1.59 1.14 1.13 1.01 0.84 0.81 0.76 63.50%
P/EPS 9.22 7.16 7.05 7.00 6.53 7.16 7.99 10.00%
EY 10.85 13.96 14.19 14.29 15.33 13.97 12.52 -9.09%
DY 2.16 2.92 2.92 2.96 3.21 2.67 2.67 -13.16%
P/NAPS 0.69 0.52 0.53 0.52 0.49 0.50 0.51 22.30%

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