[SDRED] YoY Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 52.28%
YoY- 51.53%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 400,505 377,282 278,842 354,452 345,999 234,430 164,070 16.02%
PBT 96,524 77,720 56,096 61,985 44,366 27,949 21,228 28.69%
Tax -29,576 -15,551 -8,011 -16,271 -14,198 -9,986 -3,987 39.63%
NP 66,948 62,169 48,085 45,714 30,168 17,963 17,241 25.35%
-
NP to SH 66,948 62,169 48,085 45,714 30,168 17,963 17,241 25.35%
-
Tax Rate 30.64% 20.01% 14.28% 26.25% 32.00% 35.73% 18.78% -
Total Cost 333,557 315,113 230,757 308,738 315,831 216,467 146,829 14.64%
-
Net Worth 770,650 704,430 645,326 605,569 568,393 503,914 495,008 7.65%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 12,783 12,783 9,587 9,587 7,973 6,384 - -
Div Payout % 19.10% 20.56% 19.94% 20.97% 26.43% 35.54% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 770,650 704,430 645,326 605,569 568,393 503,914 495,008 7.65%
NOSH 426,127 426,127 426,127 426,127 426,369 425,639 425,703 0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.72% 16.48% 17.24% 12.90% 8.72% 7.66% 10.51% -
ROE 8.69% 8.83% 7.45% 7.55% 5.31% 3.56% 3.48% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 93.99 88.54 65.44 83.18 81.15 55.08 38.54 16.01%
EPS 15.71 14.59 11.28 10.73 7.08 4.22 4.05 25.33%
DPS 3.00 3.00 2.25 2.25 1.87 1.50 0.00 -
NAPS 1.8085 1.6531 1.5144 1.4211 1.3331 1.1839 1.1628 7.63%
Adjusted Per Share Value based on latest NOSH - 426,127
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 93.99 88.54 65.44 83.18 81.20 55.01 38.50 16.03%
EPS 15.71 14.59 11.28 10.73 7.08 4.22 4.05 25.33%
DPS 3.00 3.00 2.25 2.25 1.87 1.50 0.00 -
NAPS 1.8085 1.6531 1.5144 1.4211 1.3339 1.1825 1.1616 7.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.00 1.00 0.815 0.70 0.82 0.55 0.39 -
P/RPS 1.06 1.13 1.25 0.84 1.01 1.00 1.01 0.80%
P/EPS 6.37 6.85 7.22 6.53 11.59 13.03 9.63 -6.65%
EY 15.71 14.59 13.85 15.33 8.63 7.67 10.38 7.14%
DY 3.00 3.00 2.76 3.21 2.28 2.73 0.00 -
P/NAPS 0.55 0.60 0.54 0.49 0.62 0.46 0.34 8.34%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 29/05/13 24/05/12 25/05/11 25/05/10 26/05/09 -
Price 0.965 1.04 1.04 0.70 0.76 0.52 0.50 -
P/RPS 1.03 1.17 1.59 0.84 0.94 0.94 1.30 -3.80%
P/EPS 6.14 7.13 9.22 6.53 10.74 12.32 12.35 -10.98%
EY 16.28 14.03 10.85 15.33 9.31 8.12 8.10 12.33%
DY 3.11 2.88 2.16 3.21 2.46 2.88 0.00 -
P/NAPS 0.53 0.63 0.69 0.49 0.57 0.44 0.43 3.54%

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