[SDRED] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 32.45%
YoY- 35.59%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 32,284 62,591 112,822 119,644 82,192 85,601 105,095 -17.84%
PBT 3,144 7,008 11,934 18,824 11,922 14,587 9,812 -17.26%
Tax -2,683 -784 -3,892 -6,241 -2,642 -4,561 -4,167 -7.06%
NP 461 6,224 8,042 12,583 9,280 10,026 5,645 -34.10%
-
NP to SH 461 6,224 8,042 12,583 9,280 10,026 5,645 -34.10%
-
Tax Rate 85.34% 11.19% 32.61% 33.15% 22.16% 31.27% 42.47% -
Total Cost 31,823 56,367 104,780 107,061 72,912 75,575 99,450 -17.28%
-
Net Worth 832,566 834,314 730,978 426,127 631,946 593,496 526,011 7.94%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 832,566 834,314 730,978 426,127 631,946 593,496 526,011 7.94%
NOSH 426,127 426,127 426,127 426,127 426,127 426,638 427,651 -0.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.43% 9.94% 7.13% 10.52% 11.29% 11.71% 5.37% -
ROE 0.06% 0.75% 1.10% 2.95% 1.47% 1.69% 1.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.58 14.69 26.48 28.08 19.29 20.06 24.57 -17.78%
EPS 0.11 1.46 1.89 2.95 2.18 2.35 1.32 -33.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9538 1.9579 1.7154 1.00 1.483 1.3911 1.23 8.01%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.58 14.69 26.48 28.08 19.29 20.09 24.66 -17.83%
EPS 0.11 1.46 1.89 2.95 2.18 2.35 1.32 -33.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9538 1.9579 1.7154 1.00 1.483 1.3928 1.2344 7.94%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.855 0.925 0.955 0.885 0.80 0.67 0.79 -
P/RPS 11.29 6.30 3.61 3.15 4.15 3.34 3.21 23.29%
P/EPS 790.32 63.33 50.60 29.97 36.74 28.51 59.85 53.68%
EY 0.13 1.58 1.98 3.34 2.72 3.51 1.67 -34.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.56 0.89 0.54 0.48 0.64 -6.04%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 28/02/14 26/02/13 22/02/12 22/02/11 -
Price 0.88 0.90 1.00 0.935 0.77 0.70 0.77 -
P/RPS 11.62 6.13 3.78 3.33 3.99 3.49 3.13 24.41%
P/EPS 813.43 61.62 52.99 31.66 35.36 29.79 58.33 55.08%
EY 0.12 1.62 1.89 3.16 2.83 3.36 1.71 -35.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.58 0.94 0.52 0.50 0.63 -5.44%

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