[SDRED] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 44.55%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 179,552 296,117 275,791 209,235 275,998 251,313 168,212 1.09%
PBT 39,780 42,406 44,408 36,392 43,367 28,040 15,060 17.56%
Tax -2,948 -11,379 -10,996 -6,280 -13,348 -9,586 -7,456 -14.32%
NP 36,832 31,027 33,412 30,112 30,019 18,454 7,604 30.06%
-
NP to SH 36,832 31,027 33,412 30,112 30,019 18,454 7,604 30.06%
-
Tax Rate 7.41% 26.83% 24.76% 17.26% 30.78% 34.19% 49.51% -
Total Cost 142,720 265,090 242,379 179,123 245,979 232,859 160,608 -1.94%
-
Net Worth 834,314 730,978 673,311 631,946 593,173 524,212 507,930 8.61%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 834,314 730,978 673,311 631,946 593,173 524,212 507,930 8.61%
NOSH 426,127 426,127 426,127 426,127 426,127 426,189 427,191 -0.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.51% 10.48% 12.11% 14.39% 10.88% 7.34% 4.52% -
ROE 4.41% 4.24% 4.96% 4.76% 5.06% 3.52% 1.50% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.14 69.49 64.71 49.10 64.73 58.97 39.38 1.13%
EPS 8.64 7.28 7.84 7.07 7.04 4.33 1.78 30.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9579 1.7154 1.5799 1.483 1.3911 1.23 1.189 8.66%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.14 69.49 64.72 49.10 64.77 58.98 39.47 1.09%
EPS 8.64 7.28 7.84 7.07 7.04 4.33 1.78 30.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9579 1.7154 1.5801 1.483 1.392 1.2302 1.192 8.61%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.925 0.955 0.885 0.80 0.67 0.79 0.59 -
P/RPS 2.20 1.37 1.37 1.63 1.04 1.34 1.50 6.58%
P/EPS 10.70 13.12 11.29 11.32 9.52 18.24 33.15 -17.17%
EY 9.34 7.62 8.86 8.83 10.51 5.48 3.02 20.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.56 0.54 0.48 0.64 0.50 -1.02%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 28/02/14 26/02/13 22/02/12 22/02/11 23/02/10 -
Price 0.90 1.00 0.935 0.77 0.70 0.77 0.58 -
P/RPS 2.14 1.44 1.44 1.57 1.08 1.31 1.47 6.45%
P/EPS 10.41 13.73 11.93 10.90 9.94 17.78 32.58 -17.30%
EY 9.60 7.28 8.39 9.18 10.06 5.62 3.07 20.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.59 0.52 0.50 0.63 0.49 -1.04%

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