[SDRED] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
16-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 771.75%
YoY- -44.68%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 85,601 105,095 58,946 17,498 75,716 28,016 34,986 16.07%
PBT 14,587 9,812 6,341 3,181 12,982 4,605 6,514 14.37%
Tax -4,561 -4,167 -3,235 1,849 -3,890 -365 -1,934 15.36%
NP 10,026 5,645 3,106 5,030 9,092 4,240 4,580 13.94%
-
NP to SH 10,026 5,645 3,106 5,030 9,092 4,240 4,580 13.94%
-
Tax Rate 31.27% 42.47% 51.02% -58.13% 29.96% 7.93% 29.69% -
Total Cost 75,575 99,450 55,840 12,468 66,624 23,776 30,406 16.37%
-
Net Worth 593,496 526,011 505,895 492,002 411,871 368,328 386,089 7.42%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 593,496 526,011 505,895 492,002 411,871 368,328 386,089 7.42%
NOSH 426,638 427,651 425,479 426,271 426,854 424,000 428,037 -0.05%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.71% 5.37% 5.27% 28.75% 12.01% 15.13% 13.09% -
ROE 1.69% 1.07% 0.61% 1.02% 2.21% 1.15% 1.19% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.06 24.57 13.85 4.10 17.74 6.61 8.17 16.14%
EPS 2.35 1.32 0.73 1.18 2.13 1.00 1.07 14.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3911 1.23 1.189 1.1542 0.9649 0.8687 0.902 7.48%
Adjusted Per Share Value based on latest NOSH - 426,271
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.09 24.66 13.83 4.11 17.77 6.57 8.21 16.07%
EPS 2.35 1.32 0.73 1.18 2.13 1.00 1.07 14.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3928 1.2344 1.1872 1.1546 0.9665 0.8644 0.906 7.42%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.67 0.79 0.59 0.43 0.91 0.38 0.35 -
P/RPS 3.34 3.21 4.26 10.48 5.13 5.75 4.28 -4.04%
P/EPS 28.51 59.85 80.82 36.44 42.72 38.00 32.71 -2.26%
EY 3.51 1.67 1.24 2.74 2.34 2.63 3.06 2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.64 0.50 0.37 0.94 0.44 0.39 3.51%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 22/02/11 23/02/10 16/02/09 19/02/08 06/02/07 21/02/06 -
Price 0.70 0.77 0.58 0.44 0.82 0.45 0.37 -
P/RPS 3.49 3.13 4.19 10.72 4.62 6.81 4.53 -4.25%
P/EPS 29.79 58.33 79.45 37.29 38.50 45.00 34.58 -2.45%
EY 3.36 1.71 1.26 2.68 2.60 2.22 2.89 2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.49 0.38 0.85 0.52 0.41 3.36%

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