[SDRED] YoY Cumulative 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- 95.2%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 116,961 183,295 156,147 127,043 190,397 146,218 109,266 1.14%
PBT 32,772 30,472 23,513 24,470 28,780 18,228 8,719 24.67%
Tax -2,164 -7,487 -4,755 -3,638 -8,787 -5,419 -4,221 -10.53%
NP 30,608 22,985 18,758 20,832 19,993 12,809 4,498 37.63%
-
NP to SH 30,608 22,985 18,758 20,832 19,993 12,809 4,498 37.63%
-
Tax Rate 6.60% 24.57% 20.22% 14.87% 30.53% 29.73% 48.41% -
Total Cost 86,353 160,310 137,389 106,211 170,404 133,409 104,768 -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 3.69% 3.21% 2.84% 3.34% 3.43% 2.50% 0.91% -
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 27.45 43.01 36.64 29.81 44.66 34.36 25.75 1.07%
EPS 7.18 5.39 4.40 4.89 4.69 3.01 1.06 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 27.45 43.01 36.64 29.81 44.68 34.31 25.64 1.14%
EPS 7.18 5.39 4.40 4.89 4.69 3.01 1.06 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 1.3693 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 3.41 2.67 2.48 2.38 1.46 2.04 2.29 6.85%
P/EPS 13.02 21.32 20.67 14.52 13.86 23.26 55.66 -21.49%
EY 7.68 4.69 4.84 6.89 7.22 4.30 1.80 27.34%
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 3.44 2.28 2.46 2.58 1.57 2.15 2.21 7.64%
P/EPS 13.16 18.17 20.45 15.75 14.93 24.58 53.77 -20.90%
EY 7.60 5.50 4.89 6.35 6.70 4.07 1.86 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