[SDRED] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -2.44%
YoY- 17.62%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 241,391 213,805 216,561 283,940 334,171 377,572 400,505 -28.58%
PBT 26,278 30,871 46,867 93,898 98,824 103,813 96,524 -57.89%
Tax -5,402 -4,679 -3,779 -21,145 -24,253 -25,955 -29,576 -67.70%
NP 20,876 26,192 43,088 72,753 74,571 77,858 66,948 -53.91%
-
NP to SH 20,876 26,192 43,088 72,753 74,571 77,858 66,948 -53.91%
-
Tax Rate 20.56% 15.16% 8.06% 22.52% 24.54% 25.00% 30.64% -
Total Cost 220,515 187,613 173,473 211,187 259,600 299,714 333,557 -24.05%
-
Net Worth 831,052 830,503 813,774 834,655 830,606 795,962 770,650 5.14%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 10,653 10,653 10,653 12,783 12,783 12,783 12,783 -11.41%
Div Payout % 51.03% 40.67% 24.72% 17.57% 17.14% 16.42% 19.10% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 831,052 830,503 813,774 834,655 830,606 795,962 770,650 5.14%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.65% 12.25% 19.90% 25.62% 22.32% 20.62% 16.72% -
ROE 2.51% 3.15% 5.29% 8.72% 8.98% 9.78% 8.69% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 56.52 50.25 50.82 66.61 78.42 88.61 93.99 -28.69%
EPS 4.89 6.16 10.11 17.07 17.50 18.27 15.71 -53.97%
DPS 2.50 2.50 2.50 3.00 3.00 3.00 3.00 -11.41%
NAPS 1.9459 1.952 1.9097 1.9579 1.9492 1.8679 1.8085 4.98%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 56.65 50.17 50.82 66.63 78.42 88.61 93.99 -28.58%
EPS 4.90 6.15 10.11 17.07 17.50 18.27 15.71 -53.91%
DPS 2.50 2.50 2.50 3.00 3.00 3.00 3.00 -11.41%
NAPS 1.9502 1.949 1.9097 1.9587 1.9492 1.8679 1.8085 5.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.855 0.925 0.935 0.925 0.935 0.96 1.00 -
P/RPS 1.51 1.84 1.84 1.39 1.19 1.08 1.06 26.52%
P/EPS 17.49 15.03 9.25 5.42 5.34 5.25 6.37 95.71%
EY 5.72 6.66 10.81 18.45 18.72 19.03 15.71 -48.91%
DY 2.92 2.70 2.67 3.24 3.21 3.13 3.00 -1.78%
P/NAPS 0.44 0.47 0.49 0.47 0.48 0.51 0.55 -13.78%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 26/08/16 31/05/16 25/02/16 20/11/15 25/08/15 27/05/15 -
Price 0.855 0.975 0.955 0.90 0.945 0.92 0.965 -
P/RPS 1.51 1.94 1.88 1.35 1.21 1.04 1.03 28.96%
P/EPS 17.49 15.84 9.44 5.27 5.40 5.04 6.14 100.56%
EY 5.72 6.31 10.59 18.96 18.52 19.86 16.28 -50.11%
DY 2.92 2.56 2.62 3.33 3.17 3.26 3.11 -4.10%
P/NAPS 0.44 0.50 0.50 0.46 0.48 0.49 0.53 -11.63%

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