[SDRED] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 25.32%
YoY- 85.97%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 382,417 345,999 317,531 271,382 248,231 234,430 211,181 48.72%
PBT 50,882 44,366 40,929 37,458 31,391 27,949 21,445 78.17%
Tax -16,303 -14,198 -12,116 -11,184 -10,425 -9,986 -9,241 46.15%
NP 34,579 30,168 28,813 26,274 20,966 17,963 12,204 100.61%
-
NP to SH 34,579 30,168 28,813 26,274 20,966 17,963 12,204 100.61%
-
Tax Rate 32.04% 32.00% 29.60% 29.86% 33.21% 35.73% 43.09% -
Total Cost 347,838 315,831 288,718 245,108 227,265 216,467 198,977 45.26%
-
Net Worth 582,806 568,758 526,011 513,430 509,273 504,643 505,895 9.92%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 7,978 7,978 6,393 6,393 6,393 6,393 - -
Div Payout % 23.07% 26.45% 22.19% 24.34% 30.50% 35.59% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 582,806 568,758 526,011 513,430 509,273 504,643 505,895 9.92%
NOSH 426,371 426,643 427,651 426,047 424,925 426,255 425,479 0.14%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.04% 8.72% 9.07% 9.68% 8.45% 7.66% 5.78% -
ROE 5.93% 5.30% 5.48% 5.12% 4.12% 3.56% 2.41% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 89.69 81.10 74.25 63.70 58.42 55.00 49.63 48.52%
EPS 8.11 7.07 6.74 6.17 4.93 4.21 2.87 100.25%
DPS 1.87 1.87 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.3669 1.3331 1.23 1.2051 1.1985 1.1839 1.189 9.76%
Adjusted Per Share Value based on latest NOSH - 426,047
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 89.74 81.20 74.52 63.69 58.25 55.01 49.56 48.72%
EPS 8.11 7.08 6.76 6.17 4.92 4.22 2.86 100.72%
DPS 1.87 1.87 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.3677 1.3347 1.2344 1.2049 1.1951 1.1843 1.1872 9.92%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.74 0.82 0.79 0.70 0.54 0.55 0.59 -
P/RPS 0.83 1.01 1.06 1.10 0.92 1.00 1.19 -21.40%
P/EPS 9.12 11.60 11.73 11.35 10.94 13.05 20.57 -41.94%
EY 10.96 8.62 8.53 8.81 9.14 7.66 4.86 72.22%
DY 2.53 2.28 1.90 2.14 2.78 2.73 0.00 -
P/NAPS 0.54 0.62 0.64 0.58 0.45 0.46 0.50 5.27%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 22/02/11 23/11/10 25/08/10 25/05/10 23/02/10 -
Price 0.69 0.76 0.77 0.74 0.73 0.52 0.58 -
P/RPS 0.77 0.94 1.04 1.16 1.25 0.95 1.17 -24.39%
P/EPS 8.51 10.75 11.43 12.00 14.80 12.34 20.22 -43.92%
EY 11.75 9.30 8.75 8.33 6.76 8.10 4.95 78.22%
DY 2.71 2.46 1.95 2.03 2.05 2.88 0.00 -
P/NAPS 0.50 0.57 0.63 0.61 0.61 0.44 0.49 1.35%

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