[SDRED] YoY Annual (Unaudited) Result on 31-Mar-2013 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
YoY- 5.19%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 216,561 400,505 377,282 278,842 354,452 345,999 234,430 -1.31%
PBT 46,867 96,524 77,720 56,096 61,985 44,366 27,949 8.98%
Tax -3,779 -29,576 -15,551 -8,011 -16,271 -14,198 -9,986 -14.93%
NP 43,088 66,948 62,169 48,085 45,714 30,168 17,963 15.68%
-
NP to SH 43,088 66,948 62,169 48,085 45,714 30,168 17,963 15.68%
-
Tax Rate 8.06% 30.64% 20.01% 14.28% 26.25% 32.00% 35.73% -
Total Cost 173,473 333,557 315,113 230,757 308,738 315,831 216,467 -3.61%
-
Net Worth 813,774 770,650 704,430 645,326 605,569 568,393 503,914 8.30%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 10,653 12,783 12,783 9,587 9,587 7,973 6,384 8.90%
Div Payout % 24.72% 19.10% 20.56% 19.94% 20.97% 26.43% 35.54% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 813,774 770,650 704,430 645,326 605,569 568,393 503,914 8.30%
NOSH 426,127 426,127 426,127 426,127 426,127 426,369 425,639 0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 19.90% 16.72% 16.48% 17.24% 12.90% 8.72% 7.66% -
ROE 5.29% 8.69% 8.83% 7.45% 7.55% 5.31% 3.56% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 50.82 93.99 88.54 65.44 83.18 81.15 55.08 -1.33%
EPS 10.11 15.71 14.59 11.28 10.73 7.08 4.22 15.65%
DPS 2.50 3.00 3.00 2.25 2.25 1.87 1.50 8.87%
NAPS 1.9097 1.8085 1.6531 1.5144 1.4211 1.3331 1.1839 8.28%
Adjusted Per Share Value based on latest NOSH - 426,127
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 50.82 93.99 88.54 65.44 83.18 81.20 55.01 -1.31%
EPS 10.11 15.71 14.59 11.28 10.73 7.08 4.22 15.65%
DPS 2.50 3.00 3.00 2.25 2.25 1.87 1.50 8.87%
NAPS 1.9097 1.8085 1.6531 1.5144 1.4211 1.3339 1.1825 8.30%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.935 1.00 1.00 0.815 0.70 0.82 0.55 -
P/RPS 1.84 1.06 1.13 1.25 0.84 1.01 1.00 10.68%
P/EPS 9.25 6.37 6.85 7.22 6.53 11.59 13.03 -5.54%
EY 10.81 15.71 14.59 13.85 15.33 8.63 7.67 5.88%
DY 2.67 3.00 3.00 2.76 3.21 2.28 2.73 -0.36%
P/NAPS 0.49 0.55 0.60 0.54 0.49 0.62 0.46 1.05%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 27/05/15 28/05/14 29/05/13 24/05/12 25/05/11 25/05/10 -
Price 0.955 0.965 1.04 1.04 0.70 0.76 0.52 -
P/RPS 1.88 1.03 1.17 1.59 0.84 0.94 0.94 12.23%
P/EPS 9.44 6.14 7.13 9.22 6.53 10.74 12.32 -4.33%
EY 10.59 16.28 14.03 10.85 15.33 9.31 8.12 4.52%
DY 2.62 3.11 2.88 2.16 3.21 2.46 2.88 -1.56%
P/NAPS 0.50 0.53 0.63 0.69 0.49 0.57 0.44 2.15%

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