[SDRED] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 93.67%
YoY- 14.51%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 37,009 104,388 101,491 69,607 78,454 94,686 66,218 -9.23%
PBT 7,087 54,118 35,383 19,704 18,618 16,326 12,889 -9.47%
Tax -831 -18,197 -4,555 -1,731 -2,923 -4,612 -2,530 -16.92%
NP 6,256 35,921 30,828 17,973 15,695 11,714 10,359 -8.05%
-
NP to SH 6,256 35,921 30,828 17,973 15,695 11,714 10,359 -8.05%
-
Tax Rate 11.73% 33.62% 12.87% 8.79% 15.70% 28.25% 19.63% -
Total Cost 30,753 68,467 70,663 51,634 62,759 82,972 55,859 -9.46%
-
Net Worth 813,774 770,650 704,430 645,326 605,569 568,758 504,643 8.28%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 10,653 12,783 12,783 9,587 9,587 7,978 6,393 8.87%
Div Payout % 170.29% 35.59% 41.47% 53.35% 61.09% 68.11% 61.72% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 813,774 770,650 704,430 645,326 605,569 568,758 504,643 8.28%
NOSH 426,127 426,127 426,127 426,127 426,127 426,643 426,255 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 16.90% 34.41% 30.38% 25.82% 20.01% 12.37% 15.64% -
ROE 0.77% 4.66% 4.38% 2.79% 2.59% 2.06% 2.05% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.68 24.50 23.82 16.33 18.41 22.19 15.53 -9.23%
EPS 1.47 8.43 7.23 4.22 3.68 2.75 2.43 -8.02%
DPS 2.50 3.00 3.00 2.25 2.25 1.87 1.50 8.87%
NAPS 1.9097 1.8085 1.6531 1.5144 1.4211 1.3331 1.1839 8.28%
Adjusted Per Share Value based on latest NOSH - 426,127
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.68 24.50 23.82 16.33 18.41 22.22 15.54 -9.24%
EPS 1.47 8.43 7.23 4.22 3.68 2.75 2.43 -8.02%
DPS 2.50 3.00 3.00 2.25 2.25 1.87 1.50 8.87%
NAPS 1.9097 1.8085 1.6531 1.5144 1.4211 1.3347 1.1843 8.28%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.935 1.00 1.00 0.815 0.70 0.82 0.55 -
P/RPS 10.77 4.08 4.20 4.99 3.80 3.69 3.54 20.35%
P/EPS 63.69 11.86 13.82 19.32 19.01 29.87 22.63 18.80%
EY 1.57 8.43 7.23 5.18 5.26 3.35 4.42 -15.83%
DY 2.67 3.00 3.00 2.76 3.21 2.28 2.73 -0.36%
P/NAPS 0.49 0.55 0.60 0.54 0.49 0.62 0.46 1.05%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 27/05/15 28/05/14 29/05/13 24/05/12 25/05/11 25/05/10 -
Price 0.955 0.965 1.04 1.04 0.70 0.76 0.52 -
P/RPS 11.00 3.94 4.37 6.37 3.80 3.42 3.35 21.89%
P/EPS 65.05 11.45 14.38 24.66 19.01 27.68 21.40 20.33%
EY 1.54 8.74 6.96 4.06 5.26 3.61 4.67 -16.86%
DY 2.62 3.11 2.88 2.16 3.21 2.46 2.88 -1.56%
P/NAPS 0.50 0.53 0.63 0.69 0.49 0.57 0.44 2.15%

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