[SDRED] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 9.66%
YoY- 136.09%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 390,178 382,417 345,999 317,531 271,382 248,231 234,430 40.39%
PBT 54,918 50,882 44,366 40,929 37,458 31,391 27,949 56.81%
Tax -17,566 -16,303 -14,198 -12,116 -11,184 -10,425 -9,986 45.67%
NP 37,352 34,579 30,168 28,813 26,274 20,966 17,963 62.84%
-
NP to SH 37,352 34,579 30,168 28,813 26,274 20,966 17,963 62.84%
-
Tax Rate 31.99% 32.04% 32.00% 29.60% 29.86% 33.21% 35.73% -
Total Cost 352,826 347,838 315,831 288,718 245,108 227,265 216,467 38.45%
-
Net Worth 583,392 582,806 568,758 526,011 513,430 509,273 504,643 10.14%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 7,978 7,978 7,978 6,393 6,393 6,393 6,393 15.89%
Div Payout % 21.36% 23.07% 26.45% 22.19% 24.34% 30.50% 35.59% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 583,392 582,806 568,758 526,011 513,430 509,273 504,643 10.14%
NOSH 426,206 426,371 426,643 427,651 426,047 424,925 426,255 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.57% 9.04% 8.72% 9.07% 9.68% 8.45% 7.66% -
ROE 6.40% 5.93% 5.30% 5.48% 5.12% 4.12% 3.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 91.55 89.69 81.10 74.25 63.70 58.42 55.00 40.40%
EPS 8.76 8.11 7.07 6.74 6.17 4.93 4.21 62.91%
DPS 1.87 1.87 1.87 1.50 1.50 1.50 1.50 15.81%
NAPS 1.3688 1.3669 1.3331 1.23 1.2051 1.1985 1.1839 10.14%
Adjusted Per Share Value based on latest NOSH - 427,651
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 91.56 89.74 81.20 74.52 63.69 58.25 55.01 40.40%
EPS 8.77 8.11 7.08 6.76 6.17 4.92 4.22 62.77%
DPS 1.87 1.87 1.87 1.50 1.50 1.50 1.50 15.81%
NAPS 1.3691 1.3677 1.3347 1.2344 1.2049 1.1951 1.1843 10.13%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.65 0.74 0.82 0.79 0.70 0.54 0.55 -
P/RPS 0.71 0.83 1.01 1.06 1.10 0.92 1.00 -20.39%
P/EPS 7.42 9.12 11.60 11.73 11.35 10.94 13.05 -31.34%
EY 13.48 10.96 8.62 8.53 8.81 9.14 7.66 45.71%
DY 2.88 2.53 2.28 1.90 2.14 2.78 2.73 3.62%
P/NAPS 0.47 0.54 0.62 0.64 0.58 0.45 0.46 1.44%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 22/02/11 23/11/10 25/08/10 25/05/10 -
Price 0.70 0.69 0.76 0.77 0.74 0.73 0.52 -
P/RPS 0.76 0.77 0.94 1.04 1.16 1.25 0.95 -13.81%
P/EPS 7.99 8.51 10.75 11.43 12.00 14.80 12.34 -25.13%
EY 12.52 11.75 9.30 8.75 8.33 6.76 8.10 33.64%
DY 2.67 2.71 2.46 1.95 2.03 2.05 2.88 -4.91%
P/NAPS 0.51 0.50 0.57 0.63 0.61 0.61 0.44 10.33%

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