[SDRED] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -2.94%
YoY- 0.84%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 377,282 345,398 307,946 284,248 278,842 287,689 291,098 18.89%
PBT 77,720 62,041 55,139 55,108 56,096 55,010 57,675 22.02%
Tax -15,551 -12,727 -9,128 -8,437 -8,011 -9,203 -11,122 25.06%
NP 62,169 49,314 46,011 46,671 48,085 45,807 46,553 21.29%
-
NP to SH 62,169 49,314 46,011 46,671 48,085 45,807 46,553 21.29%
-
Tax Rate 20.01% 20.51% 16.55% 15.31% 14.28% 16.73% 19.28% -
Total Cost 315,113 296,084 261,935 237,577 230,757 241,882 244,545 18.43%
-
Net Worth 704,430 426,127 660,113 651,974 645,326 631,946 623,295 8.50%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 12,783 9,582 9,587 9,587 9,587 9,587 9,587 21.16%
Div Payout % 20.56% 19.43% 20.84% 20.54% 19.94% 20.93% 20.60% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 704,430 426,127 660,113 651,974 645,326 631,946 623,295 8.50%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.48% 14.28% 14.94% 16.42% 17.24% 15.92% 15.99% -
ROE 8.83% 11.57% 6.97% 7.16% 7.45% 7.25% 7.47% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 88.54 81.06 72.27 66.70 65.44 67.51 68.31 18.89%
EPS 14.59 11.57 10.80 10.95 11.28 10.75 10.92 21.32%
DPS 3.00 2.25 2.25 2.25 2.25 2.25 2.25 21.16%
NAPS 1.6531 1.00 1.5491 1.53 1.5144 1.483 1.4627 8.50%
Adjusted Per Share Value based on latest NOSH - 426,127
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 88.54 81.05 72.27 66.70 65.44 67.51 68.31 18.89%
EPS 14.59 11.57 10.80 10.95 11.28 10.75 10.92 21.32%
DPS 3.00 2.25 2.25 2.25 2.25 2.25 2.25 21.16%
NAPS 1.6531 1.00 1.5491 1.53 1.5144 1.483 1.4627 8.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.00 0.885 0.91 1.01 0.815 0.80 0.71 -
P/RPS 1.13 1.09 1.26 1.51 1.25 1.18 1.04 5.69%
P/EPS 6.85 7.65 8.43 9.22 7.22 7.44 6.50 3.56%
EY 14.59 13.08 11.87 10.84 13.85 13.44 15.39 -3.49%
DY 3.00 2.54 2.47 2.23 2.76 2.81 3.17 -3.61%
P/NAPS 0.60 0.89 0.59 0.66 0.54 0.54 0.49 14.46%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 22/11/13 20/08/13 29/05/13 26/02/13 22/11/12 -
Price 1.04 0.935 0.90 1.00 1.04 0.77 0.77 -
P/RPS 1.17 1.15 1.25 1.50 1.59 1.14 1.13 2.34%
P/EPS 7.13 8.08 8.34 9.13 9.22 7.16 7.05 0.75%
EY 14.03 12.38 12.00 10.95 10.85 13.96 14.19 -0.75%
DY 2.88 2.41 2.50 2.25 2.16 2.92 2.92 -0.91%
P/NAPS 0.63 0.94 0.58 0.65 0.69 0.52 0.53 12.22%

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