[SDRED] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 12.7%
YoY- -39.85%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 278,980 367,997 335,084 224,282 161,468 273,588 97,149 19.20%
PBT 48,522 57,822 37,386 20,080 19,790 48,252 19,077 16.81%
Tax -8,373 -17,797 -12,781 -9,941 -2,936 -10,341 -2,806 19.96%
NP 40,149 40,025 24,605 10,138 16,854 37,910 16,270 16.23%
-
NP to SH 40,149 40,025 24,605 10,138 16,854 37,910 16,270 16.23%
-
Tax Rate 17.26% 30.78% 34.19% 49.51% 14.84% 21.43% 14.71% -
Total Cost 238,830 327,972 310,478 214,144 144,613 235,677 80,878 19.75%
-
Net Worth 631,946 593,173 524,212 507,930 491,253 411,319 370,655 9.29%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 631,946 593,173 524,212 507,930 491,253 411,319 370,655 9.29%
NOSH 426,127 426,127 426,189 427,191 425,622 426,281 426,678 -0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.39% 10.88% 7.34% 4.52% 10.44% 13.86% 16.75% -
ROE 6.35% 6.75% 4.69% 2.00% 3.43% 9.22% 4.39% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 65.47 86.30 78.62 52.50 37.94 64.18 22.77 19.22%
EPS 9.43 9.39 5.77 2.37 3.96 8.89 3.81 16.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.483 1.3911 1.23 1.189 1.1542 0.9649 0.8687 9.31%
Adjusted Per Share Value based on latest NOSH - 425,479
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 65.47 86.36 78.63 52.63 37.89 64.20 22.80 19.20%
EPS 9.42 9.39 5.77 2.38 3.96 8.90 3.82 16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.483 1.392 1.2302 1.192 1.1528 0.9652 0.8698 9.29%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.80 0.67 0.79 0.59 0.43 0.91 0.38 -
P/RPS 1.22 0.78 1.00 1.12 1.13 1.42 1.67 -5.09%
P/EPS 8.49 7.14 13.68 24.86 10.86 10.23 9.97 -2.64%
EY 11.78 14.01 7.31 4.02 9.21 9.77 10.04 2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.64 0.50 0.37 0.94 0.44 3.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 22/02/11 23/02/10 16/02/09 19/02/08 06/02/07 -
Price 0.77 0.70 0.77 0.58 0.44 0.82 0.45 -
P/RPS 1.18 0.81 0.98 1.10 1.16 1.28 1.98 -8.25%
P/EPS 8.17 7.46 13.34 24.44 11.11 9.22 11.80 -5.93%
EY 12.24 13.41 7.50 4.09 9.00 10.85 8.47 6.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.63 0.49 0.38 0.85 0.52 0.00%

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