[SDRED] YoY Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -135.48%
YoY- -188.86%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 227,447 138,513 103,297 144,196 243,844 256,126 217,334 0.76%
PBT 28,762 12,613 12,525 -9,507 6,597 35,715 99,751 -18.70%
Tax -3,973 -6,499 -5,366 -3,376 -11,057 -11,299 -16,393 -21.02%
NP 24,789 6,114 7,159 -12,883 -4,460 24,416 83,358 -18.28%
-
NP to SH 24,789 6,114 7,159 -12,883 -4,460 24,416 83,358 -18.28%
-
Tax Rate 13.81% 51.53% 42.84% - 167.61% 31.64% 16.43% -
Total Cost 202,658 132,399 96,138 157,079 248,304 231,710 133,976 7.13%
-
Net Worth 887,837 85,766,784 843,560 845,776 836,188 859,072 897,806 -0.18%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 12,783 10,653 - - - 8,522 10,653 3.08%
Div Payout % 51.57% 174.24% - - - 34.91% 12.78% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 887,837 85,766,784 843,560 845,776 836,188 859,072 897,806 -0.18%
NOSH 426,128 426,128 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.90% 4.41% 6.93% -8.93% -1.83% 9.53% 38.35% -
ROE 2.79% 0.01% 0.85% -1.52% -0.53% 2.84% 9.28% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 53.38 32.51 24.24 33.84 57.22 60.11 51.00 0.76%
EPS 5.82 1.43 1.68 -3.02 -1.05 5.73 19.56 -18.27%
DPS 3.00 2.50 0.00 0.00 0.00 2.00 2.50 3.08%
NAPS 2.0835 201.27 1.9796 1.9848 1.9623 2.016 2.1069 -0.18%
Adjusted Per Share Value based on latest NOSH - 426,127
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 53.38 32.51 24.24 33.84 57.22 60.11 51.00 0.76%
EPS 5.82 1.43 1.68 -3.02 -1.05 5.73 19.56 -18.27%
DPS 3.00 2.50 0.00 0.00 0.00 2.00 2.50 3.08%
NAPS 2.0835 201.27 1.9796 1.9848 1.9623 2.016 2.1069 -0.18%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.625 0.44 0.515 0.52 0.42 0.66 0.81 -
P/RPS 1.17 1.35 2.12 1.54 0.73 1.10 1.59 -4.97%
P/EPS 10.74 30.67 30.65 -17.20 -40.13 11.52 4.14 17.20%
EY 9.31 3.26 3.26 -5.81 -2.49 8.68 24.15 -14.67%
DY 4.80 5.68 0.00 0.00 0.00 3.03 3.09 7.60%
P/NAPS 0.30 0.00 0.26 0.26 0.21 0.33 0.38 -3.85%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 30/05/23 26/05/22 31/05/21 29/06/20 27/05/19 24/05/18 -
Price 0.64 0.42 0.50 0.715 0.51 0.65 0.77 -
P/RPS 1.20 1.29 2.06 2.11 0.89 1.08 1.51 -3.75%
P/EPS 11.00 29.27 29.76 -23.65 -48.73 11.34 3.94 18.64%
EY 9.09 3.42 3.36 -4.23 -2.05 8.81 25.40 -15.72%
DY 4.69 5.95 0.00 0.00 0.00 3.08 3.25 6.29%
P/NAPS 0.31 0.00 0.25 0.36 0.26 0.32 0.37 -2.90%

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