[SDRED] YoY Cumulative 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- 69.05%
YoY- -39.85%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 209,235 275,998 251,313 168,212 121,101 205,191 72,862 19.20%
PBT 36,392 43,367 28,040 15,060 14,843 36,189 14,308 16.81%
Tax -6,280 -13,348 -9,586 -7,456 -2,202 -7,756 -2,105 19.96%
NP 30,112 30,019 18,454 7,604 12,641 28,433 12,203 16.23%
-
NP to SH 30,112 30,019 18,454 7,604 12,641 28,433 12,203 16.23%
-
Tax Rate 17.26% 30.78% 34.19% 49.51% 14.84% 21.43% 14.71% -
Total Cost 179,123 245,979 232,859 160,608 108,460 176,758 60,659 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 4.76% 5.06% 3.52% 1.50% 2.57% 6.91% 3.29% -
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 49.10 64.73 58.97 39.38 28.45 48.14 17.08 19.22%
EPS 7.07 7.04 4.33 1.78 2.97 6.67 2.86 16.26%
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 49.10 64.77 58.98 39.47 28.42 48.15 17.10 19.20%
EPS 7.07 7.04 4.33 1.78 2.97 6.67 2.86 16.26%
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 1.63 1.04 1.34 1.50 1.51 1.89 2.23 -5.08%
P/EPS 11.32 9.52 18.24 33.15 14.48 13.64 13.29 -2.63%
EY 8.83 10.51 5.48 3.02 6.91 7.33 7.53 2.68%
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 1.57 1.08 1.31 1.47 1.55 1.70 2.64 -8.28%
P/EPS 10.90 9.94 17.78 32.58 14.81 12.29 15.73 -5.92%
EY 9.18 10.06 5.62 3.07 6.75 8.13 6.36 6.30%
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