[SDRED] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 34.99%
YoY- -7.14%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 153,827 174,075 179,552 296,117 275,791 209,235 275,998 -9.27%
PBT 94,719 15,327 39,780 42,406 44,408 36,392 43,367 13.89%
Tax -6,455 -6,470 -2,948 -11,379 -10,996 -6,280 -13,348 -11.39%
NP 88,264 8,857 36,832 31,027 33,412 30,112 30,019 19.67%
-
NP to SH 88,264 8,857 36,832 31,027 33,412 30,112 30,019 19.67%
-
Tax Rate 6.81% 42.21% 7.41% 26.83% 24.76% 17.26% 30.78% -
Total Cost 65,563 165,218 142,720 265,090 242,379 179,123 245,979 -19.76%
-
Net Worth 953,246 832,566 834,314 730,978 673,311 631,946 593,173 8.21%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 953,246 832,566 834,314 730,978 673,311 631,946 593,173 8.21%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 57.38% 5.09% 20.51% 10.48% 12.11% 14.39% 10.88% -
ROE 9.26% 1.06% 4.41% 4.24% 4.96% 4.76% 5.06% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 36.10 40.85 42.14 69.49 64.71 49.10 64.73 -9.26%
EPS 20.71 2.08 8.64 7.28 7.84 7.07 7.04 19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.237 1.9538 1.9579 1.7154 1.5799 1.483 1.3911 8.23%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 36.10 40.85 42.14 69.49 64.72 49.10 64.77 -9.27%
EPS 20.71 2.08 8.64 7.28 7.84 7.07 7.04 19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.237 1.9538 1.9579 1.7154 1.5801 1.483 1.392 8.21%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.03 0.855 0.925 0.955 0.885 0.80 0.67 -
P/RPS 2.85 2.09 2.20 1.37 1.37 1.63 1.04 18.27%
P/EPS 4.97 41.14 10.70 13.12 11.29 11.32 9.52 -10.25%
EY 20.11 2.43 9.34 7.62 8.86 8.83 10.51 11.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.47 0.56 0.56 0.54 0.48 -0.70%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 26/02/15 28/02/14 26/02/13 22/02/12 -
Price 0.88 0.88 0.90 1.00 0.935 0.77 0.70 -
P/RPS 2.44 2.15 2.14 1.44 1.44 1.57 1.08 14.53%
P/EPS 4.25 42.34 10.41 13.73 11.93 10.90 9.94 -13.19%
EY 23.54 2.36 9.60 7.28 8.39 9.18 10.06 15.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.46 0.58 0.59 0.52 0.50 -4.05%

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