[SDRED] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -1.41%
YoY- -1.16%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 393,525 377,282 345,398 307,946 284,248 278,842 287,689 23.29%
PBT 80,911 77,720 62,041 55,139 55,108 56,096 55,010 29.42%
Tax -17,419 -15,551 -12,727 -9,128 -8,437 -8,011 -9,203 53.19%
NP 63,492 62,169 49,314 46,011 46,671 48,085 45,807 24.38%
-
NP to SH 63,492 62,169 49,314 46,011 46,671 48,085 45,807 24.38%
-
Tax Rate 21.53% 20.01% 20.51% 16.55% 15.31% 14.28% 16.73% -
Total Cost 330,033 315,113 296,084 261,935 237,577 230,757 241,882 23.08%
-
Net Worth 715,722 704,430 426,127 660,113 651,974 645,326 631,946 8.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 12,783 12,783 9,582 9,587 9,587 9,587 9,587 21.20%
Div Payout % 20.13% 20.56% 19.43% 20.84% 20.54% 19.94% 20.93% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 715,722 704,430 426,127 660,113 651,974 645,326 631,946 8.67%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.13% 16.48% 14.28% 14.94% 16.42% 17.24% 15.92% -
ROE 8.87% 8.83% 11.57% 6.97% 7.16% 7.45% 7.25% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 92.35 88.54 81.06 72.27 66.70 65.44 67.51 23.29%
EPS 14.90 14.59 11.57 10.80 10.95 11.28 10.75 24.38%
DPS 3.00 3.00 2.25 2.25 2.25 2.25 2.25 21.20%
NAPS 1.6796 1.6531 1.00 1.5491 1.53 1.5144 1.483 8.67%
Adjusted Per Share Value based on latest NOSH - 426,127
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 92.35 88.54 81.05 72.27 66.70 65.44 67.51 23.29%
EPS 14.90 14.59 11.57 10.80 10.95 11.28 10.75 24.38%
DPS 3.00 3.00 2.25 2.25 2.25 2.25 2.25 21.20%
NAPS 1.6796 1.6531 1.00 1.5491 1.53 1.5144 1.483 8.67%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.05 1.00 0.885 0.91 1.01 0.815 0.80 -
P/RPS 1.14 1.13 1.09 1.26 1.51 1.25 1.18 -2.27%
P/EPS 7.05 6.85 7.65 8.43 9.22 7.22 7.44 -3.53%
EY 14.19 14.59 13.08 11.87 10.84 13.85 13.44 3.69%
DY 2.86 3.00 2.54 2.47 2.23 2.76 2.81 1.18%
P/NAPS 0.63 0.60 0.89 0.59 0.66 0.54 0.54 10.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 28/05/14 28/02/14 22/11/13 20/08/13 29/05/13 26/02/13 -
Price 1.34 1.04 0.935 0.90 1.00 1.04 0.77 -
P/RPS 1.45 1.17 1.15 1.25 1.50 1.59 1.14 17.44%
P/EPS 8.99 7.13 8.08 8.34 9.13 9.22 7.16 16.43%
EY 11.12 14.03 12.38 12.00 10.95 10.85 13.96 -14.10%
DY 2.24 2.88 2.41 2.50 2.25 2.16 2.92 -16.24%
P/NAPS 0.80 0.63 0.94 0.58 0.65 0.69 0.52 33.37%

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