[SDRED] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
16-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 66.09%
YoY- -55.54%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 275,998 251,313 168,212 121,101 205,191 72,862 108,163 16.88%
PBT 43,367 28,040 15,060 14,843 36,189 14,308 19,854 13.90%
Tax -13,348 -9,586 -7,456 -2,202 -7,756 -2,105 -6,949 11.48%
NP 30,019 18,454 7,604 12,641 28,433 12,203 12,905 15.10%
-
NP to SH 30,019 18,454 7,604 12,641 28,433 12,203 12,905 15.10%
-
Tax Rate 30.78% 34.19% 49.51% 14.84% 21.43% 14.71% 35.00% -
Total Cost 245,979 232,859 160,608 108,460 176,758 60,659 95,258 17.12%
-
Net Worth 593,173 524,212 507,930 491,253 411,319 370,655 384,168 7.50%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 593,173 524,212 507,930 491,253 411,319 370,655 384,168 7.50%
NOSH 426,127 426,189 427,191 425,622 426,281 426,678 425,907 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.88% 7.34% 4.52% 10.44% 13.86% 16.75% 11.93% -
ROE 5.06% 3.52% 1.50% 2.57% 6.91% 3.29% 3.36% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 64.73 58.97 39.38 28.45 48.14 17.08 25.40 16.86%
EPS 7.04 4.33 1.78 2.97 6.67 2.86 3.03 15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3911 1.23 1.189 1.1542 0.9649 0.8687 0.902 7.48%
Adjusted Per Share Value based on latest NOSH - 426,271
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 64.77 58.98 39.47 28.42 48.15 17.10 25.38 16.89%
EPS 7.04 4.33 1.78 2.97 6.67 2.86 3.03 15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.392 1.2302 1.192 1.1528 0.9652 0.8698 0.9015 7.50%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.67 0.79 0.59 0.43 0.91 0.38 0.35 -
P/RPS 1.04 1.34 1.50 1.51 1.89 2.23 1.38 -4.60%
P/EPS 9.52 18.24 33.15 14.48 13.64 13.29 11.55 -3.16%
EY 10.51 5.48 3.02 6.91 7.33 7.53 8.66 3.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.64 0.50 0.37 0.94 0.44 0.39 3.51%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 22/02/11 23/02/10 16/02/09 19/02/08 06/02/07 21/02/06 -
Price 0.70 0.77 0.58 0.44 0.82 0.45 0.37 -
P/RPS 1.08 1.31 1.47 1.55 1.70 2.64 1.46 -4.89%
P/EPS 9.94 17.78 32.58 14.81 12.29 15.73 12.21 -3.36%
EY 10.06 5.62 3.07 6.75 8.13 6.36 8.19 3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.49 0.38 0.85 0.52 0.41 3.36%

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