[SDRED] YoY Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 36.46%
YoY- -160.76%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 97,293 50,117 77,344 62,729 131,374 126,692 117,358 -3.07%
PBT 16,654 2,675 10,510 -2,375 16,983 17,068 9,797 9.24%
Tax -1,341 -1,514 -745 -3,471 -7,362 -6,397 -4,641 -18.68%
NP 15,313 1,161 9,765 -5,846 9,621 10,671 5,156 19.88%
-
NP to SH 15,313 1,161 9,765 -5,846 9,621 10,671 5,156 19.88%
-
Tax Rate 8.05% 56.60% 7.09% - 43.35% 37.48% 47.37% -
Total Cost 81,980 48,956 67,579 68,575 121,753 116,021 112,202 -5.09%
-
Net Worth 880,082 848,165 853,617 832,268 850,762 878,503 887,750 -0.14%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 880,082 848,165 853,617 832,268 850,762 878,503 887,750 -0.14%
NOSH 426,128 426,128 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.74% 2.32% 12.63% -9.32% 7.32% 8.42% 4.39% -
ROE 1.74% 0.14% 1.14% -0.70% 1.13% 1.21% 0.58% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.83 11.76 18.15 14.72 30.83 29.73 27.54 -3.07%
EPS 3.59 0.27 2.29 -1.37 2.26 2.50 1.21 19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0653 1.9904 2.0032 1.9531 1.9965 2.0616 2.0833 -0.14%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.83 11.76 18.15 14.72 30.83 29.73 27.54 -3.07%
EPS 3.59 0.27 2.29 -1.37 2.26 2.50 1.21 19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0653 1.9904 2.0032 1.9531 1.9965 2.0616 2.0833 -0.14%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.60 0.43 0.59 0.485 0.625 0.73 1.14 -
P/RPS 2.63 3.66 3.25 3.29 2.03 2.46 4.14 -7.27%
P/EPS 16.70 157.83 25.75 -35.35 27.68 29.15 94.22 -25.04%
EY 5.99 0.63 3.88 -2.83 3.61 3.43 1.06 33.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.22 0.29 0.25 0.31 0.35 0.55 -10.11%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 25/11/22 23/11/21 23/11/20 27/11/19 28/11/18 29/11/17 -
Price 0.56 0.41 0.58 0.47 0.60 0.67 1.06 -
P/RPS 2.45 3.49 3.20 3.19 1.95 2.25 3.85 -7.25%
P/EPS 15.58 150.48 25.31 -34.26 26.57 26.76 87.61 -25.00%
EY 6.42 0.66 3.95 -2.92 3.76 3.74 1.14 33.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.29 0.24 0.30 0.32 0.51 -10.05%

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