[SDRED] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 146.97%
YoY- 818.95%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 226,668 210,647 217,334 199,500 195,315 219,876 219,748 2.08%
PBT 107,022 97,417 99,751 150,221 68,443 70,273 70,829 31.64%
Tax -18,149 -14,695 -16,393 -11,340 -12,209 -12,363 -11,355 36.66%
NP 88,873 82,722 83,358 138,881 56,234 57,910 59,474 30.67%
-
NP to SH 88,873 82,722 83,358 138,881 56,234 57,910 59,474 30.67%
-
Tax Rate 16.96% 15.08% 16.43% 7.55% 17.84% 17.59% 16.03% -
Total Cost 137,795 127,925 133,976 60,619 139,081 161,966 160,274 -9.57%
-
Net Worth 878,503 861,841 897,806 953,246 887,750 886,258 888,560 -0.75%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 10,653 10,653 10,653 10,653 10,653 10,653 10,653 0.00%
Div Payout % 11.99% 12.88% 12.78% 7.67% 18.94% 18.40% 17.91% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 878,503 861,841 897,806 953,246 887,750 886,258 888,560 -0.75%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 39.21% 39.27% 38.35% 69.61% 28.79% 26.34% 27.06% -
ROE 10.12% 9.60% 9.28% 14.57% 6.33% 6.53% 6.69% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 53.19 49.43 51.00 46.82 45.83 51.60 51.57 2.08%
EPS 20.86 19.41 19.56 32.59 13.20 13.59 13.96 30.67%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 2.0616 2.0225 2.1069 2.237 2.0833 2.0798 2.0852 -0.75%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 53.19 49.43 51.00 46.82 45.83 51.60 51.57 2.08%
EPS 20.86 19.41 19.56 32.59 13.20 13.59 13.96 30.67%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 2.0616 2.0225 2.1069 2.237 2.0833 2.0798 2.0852 -0.75%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.73 0.755 0.81 1.03 1.14 1.10 0.95 -
P/RPS 1.37 1.53 1.59 2.20 2.49 2.13 1.84 -17.83%
P/EPS 3.50 3.89 4.14 3.16 8.64 8.09 6.81 -35.81%
EY 28.57 25.71 24.15 31.64 11.58 12.35 14.69 55.74%
DY 3.42 3.31 3.09 2.43 2.19 2.27 2.63 19.11%
P/NAPS 0.35 0.37 0.38 0.46 0.55 0.53 0.46 -16.64%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 29/08/18 24/05/18 27/02/18 29/11/17 24/08/17 31/05/17 -
Price 0.67 0.795 0.77 0.88 1.06 1.09 0.91 -
P/RPS 1.26 1.61 1.51 1.88 2.31 2.11 1.76 -19.95%
P/EPS 3.21 4.10 3.94 2.70 8.03 8.02 6.52 -37.62%
EY 31.13 24.42 25.40 37.04 12.45 12.47 15.34 60.21%
DY 3.73 3.14 3.25 2.84 2.36 2.29 2.75 22.50%
P/NAPS 0.32 0.39 0.37 0.39 0.51 0.52 0.44 -19.11%

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