[SDRED] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 4.22%
YoY- -157.43%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 185,688 175,953 138,513 104,686 76,070 75,547 103,297 47.78%
PBT 26,593 24,009 12,614 7,305 4,690 -160 12,525 65.11%
Tax -6,326 -6,750 -6,499 -8,689 -6,135 -4,157 -5,366 11.58%
NP 20,267 17,259 6,115 -1,384 -1,445 -4,317 7,159 99.99%
-
NP to SH 20,267 17,259 6,115 -1,384 -1,445 -4,317 7,159 99.99%
-
Tax Rate 23.79% 28.11% 51.52% 118.95% 130.81% - 42.84% -
Total Cost 165,421 158,694 132,398 106,070 77,515 79,864 96,138 43.54%
-
Net Worth 880,082 871,857 85,766,784 84,842,087 848,165 840,068 843,560 2.86%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 10,653 10,653 10,653 - - - - -
Div Payout % 52.56% 61.73% 174.21% - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 880,082 871,857 85,766,784 84,842,087 848,165 840,068 843,560 2.86%
NOSH 426,128 426,128 426,128 426,128 426,128 426,128 426,127 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.91% 9.81% 4.41% -1.32% -1.90% -5.71% 6.93% -
ROE 2.30% 1.98% 0.01% 0.00% -0.17% -0.51% 0.85% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 43.58 41.29 32.51 24.57 17.85 17.73 24.24 47.80%
EPS 4.76 4.05 1.44 -0.32 -0.34 -1.01 1.68 100.10%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.0653 2.046 201.27 199.10 1.9904 1.9714 1.9796 2.86%
Adjusted Per Share Value based on latest NOSH - 426,128
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 43.58 41.29 32.51 24.57 17.85 17.73 24.24 47.80%
EPS 4.76 4.05 1.44 -0.32 -0.34 -1.01 1.68 100.10%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.0653 2.046 201.27 199.10 1.9904 1.9714 1.9796 2.86%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.60 0.435 0.44 0.435 0.43 0.45 0.515 -
P/RPS 1.38 1.05 1.35 1.77 2.41 2.54 2.12 -24.87%
P/EPS 12.62 10.74 30.66 -133.93 -126.81 -44.42 30.65 -44.62%
EY 7.93 9.31 3.26 -0.75 -0.79 -2.25 3.26 80.77%
DY 4.17 5.75 5.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.21 0.00 0.00 0.22 0.23 0.26 7.54%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 22/08/23 30/05/23 27/02/23 25/11/22 25/08/22 26/05/22 -
Price 0.56 0.57 0.42 0.43 0.41 0.45 0.50 -
P/RPS 1.29 1.38 1.29 1.75 2.30 2.54 2.06 -26.78%
P/EPS 11.77 14.07 29.27 -132.40 -120.91 -44.42 29.76 -46.08%
EY 8.49 7.11 3.42 -0.76 -0.83 -2.25 3.36 85.41%
DY 4.46 4.39 5.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.00 0.00 0.21 0.23 0.25 5.25%

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