[SDRED] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 4.7%
YoY- 67.95%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 370,684 390,178 382,417 345,999 317,531 271,382 248,231 30.55%
PBT 59,693 54,918 50,882 44,366 40,929 37,458 31,391 53.30%
Tax -17,960 -17,566 -16,303 -14,198 -12,116 -11,184 -10,425 43.56%
NP 41,733 37,352 34,579 30,168 28,813 26,274 20,966 58.03%
-
NP to SH 41,733 37,352 34,579 30,168 28,813 26,274 20,966 58.03%
-
Tax Rate 30.09% 31.99% 32.04% 32.00% 29.60% 29.86% 33.21% -
Total Cost 328,951 352,826 347,838 315,831 288,718 245,108 227,265 27.87%
-
Net Worth 593,496 583,392 582,806 568,758 526,011 513,430 509,273 10.71%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,978 7,978 7,978 7,978 6,393 6,393 6,393 15.86%
Div Payout % 19.12% 21.36% 23.07% 26.45% 22.19% 24.34% 30.50% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 593,496 583,392 582,806 568,758 526,011 513,430 509,273 10.71%
NOSH 426,127 426,206 426,371 426,643 427,651 426,047 424,925 0.18%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.26% 9.57% 9.04% 8.72% 9.07% 9.68% 8.45% -
ROE 7.03% 6.40% 5.93% 5.30% 5.48% 5.12% 4.12% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 86.88 91.55 89.69 81.10 74.25 63.70 58.42 30.19%
EPS 9.78 8.76 8.11 7.07 6.74 6.17 4.93 57.68%
DPS 1.87 1.87 1.87 1.87 1.50 1.50 1.50 15.78%
NAPS 1.3911 1.3688 1.3669 1.3331 1.23 1.2051 1.1985 10.41%
Adjusted Per Share Value based on latest NOSH - 426,643
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 86.99 91.56 89.74 81.20 74.52 63.69 58.25 30.55%
EPS 9.79 8.77 8.11 7.08 6.76 6.17 4.92 58.00%
DPS 1.87 1.87 1.87 1.87 1.50 1.50 1.50 15.78%
NAPS 1.3928 1.3691 1.3677 1.3347 1.2344 1.2049 1.1951 10.71%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.67 0.65 0.74 0.82 0.79 0.70 0.54 -
P/RPS 0.77 0.71 0.83 1.01 1.06 1.10 0.92 -11.15%
P/EPS 6.85 7.42 9.12 11.60 11.73 11.35 10.94 -26.74%
EY 14.60 13.48 10.96 8.62 8.53 8.81 9.14 36.53%
DY 2.79 2.88 2.53 2.28 1.90 2.14 2.78 0.23%
P/NAPS 0.48 0.47 0.54 0.62 0.64 0.58 0.45 4.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 24/08/11 25/05/11 22/02/11 23/11/10 25/08/10 -
Price 0.70 0.70 0.69 0.76 0.77 0.74 0.73 -
P/RPS 0.81 0.76 0.77 0.94 1.04 1.16 1.25 -25.05%
P/EPS 7.16 7.99 8.51 10.75 11.43 12.00 14.80 -38.29%
EY 13.97 12.52 11.75 9.30 8.75 8.33 6.76 62.02%
DY 2.67 2.67 2.71 2.46 1.95 2.03 2.05 19.20%
P/NAPS 0.50 0.51 0.50 0.57 0.63 0.61 0.61 -12.38%

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