[SDRED] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 43.54%
YoY- -82.65%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 103,872 125,045 215,341 195,459 153,827 174,075 179,552 -8.71%
PBT 11,676 -1,029 28,747 22,554 94,719 15,327 39,780 -18.46%
Tax -1,854 -4,442 -15,323 -7,237 -6,455 -6,470 -2,948 -7.43%
NP 9,822 -5,471 13,424 15,317 88,264 8,857 36,832 -19.75%
-
NP to SH 9,822 -5,471 13,424 15,317 88,264 8,857 36,832 -19.75%
-
Tax Rate 15.88% - 53.30% 32.09% 6.81% 42.21% 7.41% -
Total Cost 94,050 130,516 201,917 180,142 65,563 165,218 142,720 -6.70%
-
Net Worth 854,682 832,950 856,046 883,616 953,246 832,566 834,314 0.40%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 854,682 832,950 856,046 883,616 953,246 832,566 834,314 0.40%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.46% -4.38% 6.23% 7.84% 57.38% 5.09% 20.51% -
ROE 1.15% -0.66% 1.57% 1.73% 9.26% 1.06% 4.41% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 24.38 29.34 50.53 45.87 36.10 40.85 42.14 -8.70%
EPS 2.30 -1.28 3.15 3.59 20.71 2.08 8.64 -19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0057 1.9547 2.0089 2.0736 2.237 1.9538 1.9579 0.40%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 24.38 29.34 50.53 45.87 36.10 40.85 42.14 -8.70%
EPS 2.30 -1.28 3.15 3.59 20.71 2.08 8.64 -19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0057 1.9547 2.0089 2.0736 2.237 1.9538 1.9579 0.40%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.555 0.545 0.605 0.685 1.03 0.855 0.925 -
P/RPS 2.28 1.86 1.20 1.49 2.85 2.09 2.20 0.59%
P/EPS 24.08 -42.45 19.20 19.06 4.97 41.14 10.70 14.46%
EY 4.15 -2.36 5.21 5.25 20.11 2.43 9.34 -12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.30 0.33 0.46 0.44 0.47 -8.26%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 26/02/20 27/02/19 27/02/18 27/02/17 25/02/16 -
Price 0.555 0.525 0.565 0.67 0.88 0.88 0.90 -
P/RPS 2.28 1.79 1.12 1.46 2.44 2.15 2.14 1.06%
P/EPS 24.08 -40.89 17.94 18.64 4.25 42.34 10.41 14.98%
EY 4.15 -2.45 5.58 5.36 23.54 2.36 9.60 -13.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.28 0.32 0.39 0.45 0.46 -7.93%

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