[SDRED] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 293.53%
YoY- 38.03%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 199,500 195,315 219,876 219,748 211,084 241,391 213,805 -4.49%
PBT 150,221 68,443 70,273 70,829 22,414 26,278 30,871 186.33%
Tax -11,340 -12,209 -12,363 -11,355 -7,301 -5,402 -4,679 80.13%
NP 138,881 56,234 57,910 59,474 15,113 20,876 26,192 203.15%
-
NP to SH 138,881 56,234 57,910 59,474 15,113 20,876 26,192 203.15%
-
Tax Rate 7.55% 17.84% 17.59% 16.03% 32.57% 20.56% 15.16% -
Total Cost 60,619 139,081 161,966 160,274 195,971 220,515 187,613 -52.81%
-
Net Worth 953,246 887,750 886,258 888,560 832,566 831,052 830,503 9.59%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 10,653 10,653 10,653 10,653 10,653 10,653 10,653 0.00%
Div Payout % 7.67% 18.94% 18.40% 17.91% 70.49% 51.03% 40.67% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 953,246 887,750 886,258 888,560 832,566 831,052 830,503 9.59%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 69.61% 28.79% 26.34% 27.06% 7.16% 8.65% 12.25% -
ROE 14.57% 6.33% 6.53% 6.69% 1.82% 2.51% 3.15% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.82 45.83 51.60 51.57 49.54 56.52 50.25 -4.59%
EPS 32.59 13.20 13.59 13.96 3.55 4.89 6.16 202.70%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 2.237 2.0833 2.0798 2.0852 1.9538 1.9459 1.952 9.48%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.82 45.83 51.60 51.57 49.54 56.65 50.17 -4.49%
EPS 32.59 13.20 13.59 13.96 3.55 4.90 6.15 203.03%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 2.237 2.0833 2.0798 2.0852 1.9538 1.9502 1.949 9.59%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.03 1.14 1.10 0.95 0.855 0.855 0.925 -
P/RPS 2.20 2.49 2.13 1.84 1.73 1.51 1.84 12.61%
P/EPS 3.16 8.64 8.09 6.81 24.11 17.49 15.03 -64.54%
EY 31.64 11.58 12.35 14.69 4.15 5.72 6.66 181.80%
DY 2.43 2.19 2.27 2.63 2.92 2.92 2.70 -6.76%
P/NAPS 0.46 0.55 0.53 0.46 0.44 0.44 0.47 -1.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 24/08/17 31/05/17 27/02/17 23/11/16 26/08/16 -
Price 0.88 1.06 1.09 0.91 0.88 0.855 0.975 -
P/RPS 1.88 2.31 2.11 1.76 1.78 1.51 1.94 -2.06%
P/EPS 2.70 8.03 8.02 6.52 24.81 17.49 15.84 -69.15%
EY 37.04 12.45 12.47 15.34 4.03 5.72 6.31 224.36%
DY 2.84 2.36 2.29 2.75 2.84 2.92 2.56 7.14%
P/NAPS 0.39 0.51 0.52 0.44 0.45 0.44 0.50 -15.22%

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