[SDRED] YoY 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- 56.54%
YoY- 33.98%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 104,388 101,491 69,607 78,454 94,686 66,218 42,969 15.93%
PBT 54,118 35,383 19,704 18,618 16,326 12,889 6,385 42.76%
Tax -18,197 -4,555 -1,731 -2,923 -4,612 -2,530 -1,785 47.22%
NP 35,921 30,828 17,973 15,695 11,714 10,359 4,600 40.83%
-
NP to SH 35,921 30,828 17,973 15,695 11,714 10,359 4,600 40.83%
-
Tax Rate 33.62% 12.87% 8.79% 15.70% 28.25% 19.63% 27.96% -
Total Cost 68,467 70,663 51,634 62,759 82,972 55,859 38,369 10.12%
-
Net Worth 770,650 704,430 645,326 605,569 568,758 504,643 495,266 7.64%
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 7,978 6,393 - -
Div Payout % 35.59% 41.47% 53.35% 61.09% 68.11% 61.72% - -
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 770,650 704,430 645,326 605,569 568,758 504,643 495,266 7.64%
NOSH 426,127 426,127 426,127 426,127 426,643 426,255 425,925 0.00%
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 34.41% 30.38% 25.82% 20.01% 12.37% 15.64% 10.71% -
ROE 4.66% 4.38% 2.79% 2.59% 2.06% 2.05% 0.93% -
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 24.50 23.82 16.33 18.41 22.19 15.53 10.09 15.92%
EPS 8.43 7.23 4.22 3.68 2.75 2.43 1.08 40.82%
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 24.50 23.82 16.33 18.41 22.22 15.54 10.08 15.94%
EPS 8.43 7.23 4.22 3.68 2.75 2.43 1.08 40.82%
DPS 3.00 3.00 2.25 2.25 1.87 1.50 0.00 -
NAPS 1.8085 1.6531 1.5144 1.4211 1.3347 1.1843 1.1622 7.64%
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 4.08 4.20 4.99 3.80 3.69 3.54 3.87 0.88%
P/EPS 11.86 13.82 19.32 19.01 29.87 22.63 36.11 -16.92%
EY 8.43 7.23 5.18 5.26 3.35 4.42 2.77 20.37%
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 3.94 4.37 6.37 3.80 3.42 3.35 4.96 -3.76%
P/EPS 11.45 14.38 24.66 19.01 27.68 21.40 46.30 -20.76%
EY 8.74 6.96 4.06 5.26 3.61 4.67 2.16 26.22%
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