[SDRED] YoY Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 5.49%
YoY- -75.95%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 215,341 195,459 153,827 174,075 179,552 296,117 275,791 -4.03%
PBT 28,747 22,554 94,719 15,327 39,780 42,406 44,408 -6.98%
Tax -15,323 -7,237 -6,455 -6,470 -2,948 -11,379 -10,996 5.68%
NP 13,424 15,317 88,264 8,857 36,832 31,027 33,412 -14.09%
-
NP to SH 13,424 15,317 88,264 8,857 36,832 31,027 33,412 -14.09%
-
Tax Rate 53.30% 32.09% 6.81% 42.21% 7.41% 26.83% 24.76% -
Total Cost 201,917 180,142 65,563 165,218 142,720 265,090 242,379 -2.99%
-
Net Worth 856,046 883,616 953,246 832,566 834,314 730,978 673,311 4.08%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 856,046 883,616 953,246 832,566 834,314 730,978 673,311 4.08%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.23% 7.84% 57.38% 5.09% 20.51% 10.48% 12.11% -
ROE 1.57% 1.73% 9.26% 1.06% 4.41% 4.24% 4.96% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 50.53 45.87 36.10 40.85 42.14 69.49 64.71 -4.03%
EPS 3.15 3.59 20.71 2.08 8.64 7.28 7.84 -14.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0089 2.0736 2.237 1.9538 1.9579 1.7154 1.5799 4.08%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 50.53 45.87 36.10 40.85 42.14 69.49 64.72 -4.03%
EPS 3.15 3.59 20.71 2.08 8.64 7.28 7.84 -14.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0089 2.0736 2.237 1.9538 1.9579 1.7154 1.5801 4.08%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.605 0.685 1.03 0.855 0.925 0.955 0.885 -
P/RPS 1.20 1.49 2.85 2.09 2.20 1.37 1.37 -2.18%
P/EPS 19.20 19.06 4.97 41.14 10.70 13.12 11.29 9.24%
EY 5.21 5.25 20.11 2.43 9.34 7.62 8.86 -8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.46 0.44 0.47 0.56 0.56 -9.87%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 27/02/18 27/02/17 25/02/16 26/02/15 28/02/14 -
Price 0.565 0.67 0.88 0.88 0.90 1.00 0.935 -
P/RPS 1.12 1.46 2.44 2.15 2.14 1.44 1.44 -4.10%
P/EPS 17.94 18.64 4.25 42.34 10.41 13.73 11.93 7.03%
EY 5.58 5.36 23.54 2.36 9.60 7.28 8.39 -6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.39 0.45 0.46 0.58 0.59 -11.67%

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