[SDRED] YoY Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 63.48%
YoY- 67.95%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 377,282 278,842 354,452 345,999 234,430 164,070 260,640 6.35%
PBT 77,720 56,096 61,985 44,366 27,949 21,228 107,910 -5.32%
Tax -15,551 -8,011 -16,271 -14,198 -9,986 -3,987 -10,786 6.28%
NP 62,169 48,085 45,714 30,168 17,963 17,241 97,124 -7.16%
-
NP to SH 62,169 48,085 45,714 30,168 17,963 17,241 97,124 -7.16%
-
Tax Rate 20.01% 14.28% 26.25% 32.00% 35.73% 18.78% 10.00% -
Total Cost 315,113 230,757 308,738 315,831 216,467 146,829 163,516 11.54%
-
Net Worth 704,430 645,326 605,569 568,393 503,914 495,008 481,273 6.55%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 12,783 9,587 9,587 7,973 6,384 - - -
Div Payout % 20.56% 19.94% 20.97% 26.43% 35.54% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 704,430 645,326 605,569 568,393 503,914 495,008 481,273 6.55%
NOSH 426,127 426,127 426,127 426,369 425,639 425,703 426,169 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.48% 17.24% 12.90% 8.72% 7.66% 10.51% 37.26% -
ROE 8.83% 7.45% 7.55% 5.31% 3.56% 3.48% 20.18% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 88.54 65.44 83.18 81.15 55.08 38.54 61.16 6.35%
EPS 14.59 11.28 10.73 7.08 4.22 4.05 22.79 -7.16%
DPS 3.00 2.25 2.25 1.87 1.50 0.00 0.00 -
NAPS 1.6531 1.5144 1.4211 1.3331 1.1839 1.1628 1.1293 6.55%
Adjusted Per Share Value based on latest NOSH - 426,643
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 88.54 65.44 83.18 81.20 55.01 38.50 61.16 6.35%
EPS 14.59 11.28 10.73 7.08 4.22 4.05 22.79 -7.16%
DPS 3.00 2.25 2.25 1.87 1.50 0.00 0.00 -
NAPS 1.6531 1.5144 1.4211 1.3339 1.1825 1.1616 1.1294 6.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.00 0.815 0.70 0.82 0.55 0.39 0.73 -
P/RPS 1.13 1.25 0.84 1.01 1.00 1.01 1.19 -0.85%
P/EPS 6.85 7.22 6.53 11.59 13.03 9.63 3.20 13.51%
EY 14.59 13.85 15.33 8.63 7.67 10.38 31.22 -11.90%
DY 3.00 2.76 3.21 2.28 2.73 0.00 0.00 -
P/NAPS 0.60 0.54 0.49 0.62 0.46 0.34 0.65 -1.32%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 29/05/13 24/05/12 25/05/11 25/05/10 26/05/09 20/05/08 -
Price 1.04 1.04 0.70 0.76 0.52 0.50 0.69 -
P/RPS 1.17 1.59 0.84 0.94 0.94 1.30 1.13 0.58%
P/EPS 7.13 9.22 6.53 10.74 12.32 12.35 3.03 15.32%
EY 14.03 10.85 15.33 9.31 8.12 8.10 33.03 -13.29%
DY 2.88 2.16 3.21 2.46 2.88 0.00 0.00 -
P/NAPS 0.63 0.69 0.49 0.57 0.44 0.43 0.61 0.53%

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