[SDRED] YoY Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 16.99%
YoY- -35.64%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 256,126 217,334 219,748 216,561 400,505 377,282 278,842 -1.40%
PBT 35,715 99,751 70,829 46,867 96,524 77,720 56,096 -7.24%
Tax -11,299 -16,393 -11,355 -3,779 -29,576 -15,551 -8,011 5.89%
NP 24,416 83,358 59,474 43,088 66,948 62,169 48,085 -10.67%
-
NP to SH 24,416 83,358 59,474 43,088 66,948 62,169 48,085 -10.67%
-
Tax Rate 31.64% 16.43% 16.03% 8.06% 30.64% 20.01% 14.28% -
Total Cost 231,710 133,976 160,274 173,473 333,557 315,113 230,757 0.06%
-
Net Worth 859,072 897,806 888,560 813,774 770,650 704,430 645,326 4.88%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 8,522 10,653 10,653 10,653 12,783 12,783 9,587 -1.94%
Div Payout % 34.91% 12.78% 17.91% 24.72% 19.10% 20.56% 19.94% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 859,072 897,806 888,560 813,774 770,650 704,430 645,326 4.88%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.53% 38.35% 27.06% 19.90% 16.72% 16.48% 17.24% -
ROE 2.84% 9.28% 6.69% 5.29% 8.69% 8.83% 7.45% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 60.11 51.00 51.57 50.82 93.99 88.54 65.44 -1.40%
EPS 5.73 19.56 13.96 10.11 15.71 14.59 11.28 -10.67%
DPS 2.00 2.50 2.50 2.50 3.00 3.00 2.25 -1.94%
NAPS 2.016 2.1069 2.0852 1.9097 1.8085 1.6531 1.5144 4.88%
Adjusted Per Share Value based on latest NOSH - 426,127
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 60.11 51.00 51.57 50.82 93.99 88.54 65.44 -1.40%
EPS 5.73 19.56 13.96 10.11 15.71 14.59 11.28 -10.67%
DPS 2.00 2.50 2.50 2.50 3.00 3.00 2.25 -1.94%
NAPS 2.016 2.1069 2.0852 1.9097 1.8085 1.6531 1.5144 4.88%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.66 0.81 0.95 0.935 1.00 1.00 0.815 -
P/RPS 1.10 1.59 1.84 1.84 1.06 1.13 1.25 -2.10%
P/EPS 11.52 4.14 6.81 9.25 6.37 6.85 7.22 8.09%
EY 8.68 24.15 14.69 10.81 15.71 14.59 13.85 -7.48%
DY 3.03 3.09 2.63 2.67 3.00 3.00 2.76 1.56%
P/NAPS 0.33 0.38 0.46 0.49 0.55 0.60 0.54 -7.87%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 24/05/18 31/05/17 31/05/16 27/05/15 28/05/14 29/05/13 -
Price 0.65 0.77 0.91 0.955 0.965 1.04 1.04 -
P/RPS 1.08 1.51 1.76 1.88 1.03 1.17 1.59 -6.24%
P/EPS 11.34 3.94 6.52 9.44 6.14 7.13 9.22 3.50%
EY 8.81 25.40 15.34 10.59 16.28 14.03 10.85 -3.41%
DY 3.08 3.25 2.75 2.62 3.11 2.88 2.16 6.08%
P/NAPS 0.32 0.37 0.44 0.50 0.53 0.63 0.69 -12.01%

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