[SDRED] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -2.4%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 233,922 366,590 312,294 254,086 380,794 292,436 218,532 1.14%
PBT 65,544 60,944 47,026 48,940 57,560 36,456 17,438 24.67%
Tax -4,328 -14,974 -9,510 -7,276 -17,574 -10,838 -8,442 -10.53%
NP 61,216 45,970 37,516 41,664 39,986 25,618 8,996 37.63%
-
NP to SH 61,216 45,970 37,516 41,664 39,986 25,618 8,996 37.63%
-
Tax Rate 6.60% 24.57% 20.22% 14.87% 30.53% 29.73% 48.41% -
Total Cost 172,706 320,620 274,778 212,422 340,808 266,818 209,536 -3.16%
-
Net Worth 830,606 715,424 660,113 623,295 583,505 512,828 496,392 8.95%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 830,606 715,424 660,113 623,295 583,505 512,828 496,392 8.95%
NOSH 426,127 426,127 426,127 426,127 426,289 425,548 424,339 0.07%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 26.17% 12.54% 12.01% 16.40% 10.50% 8.76% 4.12% -
ROE 7.37% 6.43% 5.68% 6.68% 6.85% 5.00% 1.81% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 54.89 86.03 73.29 59.63 89.33 68.72 51.50 1.06%
EPS 14.36 10.78 8.80 9.78 9.38 6.02 2.12 37.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9492 1.6789 1.5491 1.4627 1.3688 1.2051 1.1698 8.87%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 54.89 86.03 73.29 59.63 89.36 68.63 51.28 1.13%
EPS 14.37 10.79 8.80 9.78 9.38 6.01 2.11 37.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9492 1.6789 1.5491 1.4627 1.3693 1.2035 1.1649 8.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.935 1.15 0.91 0.71 0.65 0.70 0.59 -
P/RPS 1.70 1.34 1.24 1.19 0.73 1.02 1.15 6.72%
P/EPS 6.51 10.66 10.34 7.26 6.93 11.63 27.83 -21.49%
EY 15.36 9.38 9.67 13.77 14.43 8.60 3.59 27.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.68 0.59 0.49 0.47 0.58 0.50 -0.67%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 20/11/14 22/11/13 22/11/12 23/11/11 23/11/10 24/11/09 -
Price 0.945 0.98 0.90 0.77 0.70 0.74 0.57 -
P/RPS 1.72 1.14 1.23 1.29 0.78 1.08 1.11 7.56%
P/EPS 6.58 9.08 10.22 7.88 7.46 12.29 26.89 -20.90%
EY 15.20 11.01 9.78 12.70 13.40 8.14 3.72 26.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.58 0.53 0.51 0.61 0.49 -0.34%

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