[SDRED] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 28.4%
YoY- 103.11%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 219,176 245,924 245,412 256,436 348,168 283,196 261,572 -2.90%
PBT 14,064 23,400 25,624 89,608 60,452 47,688 51,640 -19.48%
Tax -4,484 -11,276 -7,244 -3,644 -18,128 -10,656 -8,952 -10.87%
NP 9,580 12,124 18,380 85,964 42,324 37,032 42,688 -22.03%
-
NP to SH 9,580 12,124 18,380 85,964 42,324 37,032 42,688 -22.03%
-
Tax Rate 31.88% 48.19% 28.27% 4.07% 29.99% 22.35% 17.34% -
Total Cost 209,596 233,800 227,032 170,472 305,844 246,164 218,884 -0.71%
-
Net Worth 861,841 886,258 831,799 795,962 715,722 651,974 623,040 5.55%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 861,841 886,258 831,799 795,962 715,722 651,974 623,040 5.55%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.37% 4.93% 7.49% 33.52% 12.16% 13.08% 16.32% -
ROE 1.11% 1.37% 2.21% 10.80% 5.91% 5.68% 6.85% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 51.43 57.71 57.59 60.18 81.71 66.46 61.38 -2.90%
EPS 2.24 2.84 4.32 20.16 9.92 8.68 10.00 -22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0225 2.0798 1.952 1.8679 1.6796 1.53 1.4621 5.55%
Adjusted Per Share Value based on latest NOSH - 426,127
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 51.43 57.71 57.59 60.18 81.71 66.46 61.38 -2.90%
EPS 2.25 2.85 4.31 20.17 9.93 8.69 10.02 -22.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0225 2.0798 1.952 1.8679 1.6796 1.53 1.4621 5.55%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.755 1.10 0.925 0.96 1.05 1.01 0.80 -
P/RPS 1.47 1.91 1.61 1.60 1.29 1.52 1.30 2.06%
P/EPS 33.58 38.66 21.45 4.76 10.57 11.62 7.99 27.02%
EY 2.98 2.59 4.66 21.01 9.46 8.60 12.52 -21.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.53 0.47 0.51 0.63 0.66 0.55 -6.39%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 26/08/16 25/08/15 20/08/14 20/08/13 29/08/12 -
Price 0.795 1.09 0.975 0.92 1.34 1.00 0.76 -
P/RPS 1.55 1.89 1.69 1.53 1.64 1.50 1.24 3.78%
P/EPS 35.36 38.31 22.60 4.56 13.49 11.51 7.59 29.21%
EY 2.83 2.61 4.42 21.93 7.41 8.69 13.18 -22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.50 0.49 0.80 0.65 0.52 -4.67%

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