[SDRED] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 8.2%
YoY- -60.65%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 190,397 146,218 109,266 103,603 129,475 44,846 73,177 17.26%
PBT 28,780 18,228 8,719 11,662 23,207 9,703 13,340 13.66%
Tax -8,787 -5,419 -4,221 -4,051 -3,866 -1,740 -5,015 9.79%
NP 19,993 12,809 4,498 7,611 19,341 7,963 8,325 15.71%
-
NP to SH 19,993 12,809 4,498 7,611 19,341 7,963 8,325 15.71%
-
Tax Rate 30.53% 29.73% 48.41% 34.74% 16.66% 17.93% 37.59% -
Total Cost 170,404 133,409 104,768 95,992 110,134 36,883 64,852 17.46%
-
Net Worth 583,505 512,828 496,392 485,573 402,071 365,659 380,473 7.38%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 583,505 512,828 496,392 485,573 402,071 365,659 380,473 7.38%
NOSH 426,289 425,548 424,339 425,195 426,013 425,828 426,923 -0.02%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.50% 8.76% 4.12% 7.35% 14.94% 17.76% 11.38% -
ROE 3.43% 2.50% 0.91% 1.57% 4.81% 2.18% 2.19% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 44.66 34.36 25.75 24.37 30.39 10.53 17.14 17.29%
EPS 4.69 3.01 1.06 1.79 4.54 1.87 1.95 15.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3688 1.2051 1.1698 1.142 0.9438 0.8587 0.8912 7.41%
Adjusted Per Share Value based on latest NOSH - 412,142
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 44.68 34.31 25.64 24.31 30.38 10.52 17.17 17.27%
EPS 4.69 3.01 1.06 1.79 4.54 1.87 1.95 15.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3693 1.2035 1.1649 1.1395 0.9435 0.8581 0.8929 7.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.65 0.70 0.59 0.56 1.00 0.38 0.41 -
P/RPS 1.46 2.04 2.29 2.30 3.29 3.61 2.39 -7.88%
P/EPS 13.86 23.26 55.66 31.28 22.03 20.32 21.03 -6.71%
EY 7.22 4.30 1.80 3.20 4.54 4.92 4.76 7.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.50 0.49 1.06 0.44 0.46 0.35%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 23/11/10 24/11/09 21/11/08 22/11/07 22/11/06 24/11/05 -
Price 0.70 0.74 0.57 0.45 0.89 0.40 0.37 -
P/RPS 1.57 2.15 2.21 1.85 2.93 3.80 2.16 -5.17%
P/EPS 14.93 24.58 53.77 25.14 19.60 21.39 18.97 -3.91%
EY 6.70 4.07 1.86 3.98 5.10 4.68 5.27 4.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.49 0.39 0.94 0.47 0.42 3.28%

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