[SDRED] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 7.18%
YoY- 7.66%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 404,430 393,525 377,282 345,398 307,946 284,248 278,842 28.10%
PBT 84,679 80,911 77,720 62,041 55,139 55,108 56,096 31.55%
Tax -18,283 -17,419 -15,551 -12,727 -9,128 -8,437 -8,011 73.25%
NP 66,396 63,492 62,169 49,314 46,011 46,671 48,085 23.97%
-
NP to SH 66,396 63,492 62,169 49,314 46,011 46,671 48,085 23.97%
-
Tax Rate 21.59% 21.53% 20.01% 20.51% 16.55% 15.31% 14.28% -
Total Cost 338,034 330,033 315,113 296,084 261,935 237,577 230,757 28.95%
-
Net Worth 715,424 715,722 704,430 426,127 660,113 651,974 645,326 7.10%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 12,783 12,783 12,783 9,582 9,587 9,587 9,587 21.12%
Div Payout % 19.25% 20.13% 20.56% 19.43% 20.84% 20.54% 19.94% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 715,424 715,722 704,430 426,127 660,113 651,974 645,326 7.10%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.42% 16.13% 16.48% 14.28% 14.94% 16.42% 17.24% -
ROE 9.28% 8.87% 8.83% 11.57% 6.97% 7.16% 7.45% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.91 92.35 88.54 81.06 72.27 66.70 65.44 28.09%
EPS 15.58 14.90 14.59 11.57 10.80 10.95 11.28 23.99%
DPS 3.00 3.00 3.00 2.25 2.25 2.25 2.25 21.12%
NAPS 1.6789 1.6796 1.6531 1.00 1.5491 1.53 1.5144 7.10%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.91 92.35 88.54 81.05 72.27 66.70 65.44 28.09%
EPS 15.58 14.90 14.59 11.57 10.80 10.95 11.28 23.99%
DPS 3.00 3.00 3.00 2.25 2.25 2.25 2.25 21.12%
NAPS 1.6789 1.6796 1.6531 1.00 1.5491 1.53 1.5144 7.10%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.15 1.05 1.00 0.885 0.91 1.01 0.815 -
P/RPS 1.21 1.14 1.13 1.09 1.26 1.51 1.25 -2.14%
P/EPS 7.38 7.05 6.85 7.65 8.43 9.22 7.22 1.47%
EY 13.55 14.19 14.59 13.08 11.87 10.84 13.85 -1.44%
DY 2.61 2.86 3.00 2.54 2.47 2.23 2.76 -3.65%
P/NAPS 0.68 0.63 0.60 0.89 0.59 0.66 0.54 16.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 20/08/14 28/05/14 28/02/14 22/11/13 20/08/13 29/05/13 -
Price 0.98 1.34 1.04 0.935 0.90 1.00 1.04 -
P/RPS 1.03 1.45 1.17 1.15 1.25 1.50 1.59 -25.11%
P/EPS 6.29 8.99 7.13 8.08 8.34 9.13 9.22 -22.48%
EY 15.90 11.12 14.03 12.38 12.00 10.95 10.85 28.98%
DY 3.06 2.24 2.88 2.41 2.50 2.25 2.16 26.11%
P/NAPS 0.58 0.80 0.63 0.94 0.58 0.65 0.69 -10.92%

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