[SDRED] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 9.54%
YoY- -83.46%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 291,098 390,178 271,382 169,733 234,768 192,124 109,428 17.69%
PBT 57,675 54,918 37,458 18,285 96,365 35,462 21,907 17.49%
Tax -11,122 -17,566 -11,184 -4,157 -10,971 -1,002 -5,917 11.08%
NP 46,553 37,352 26,274 14,128 85,394 34,460 15,990 19.47%
-
NP to SH 46,553 37,352 26,274 14,128 85,394 34,460 15,990 19.47%
-
Tax Rate 19.28% 31.99% 29.86% 22.73% 11.38% 2.83% 27.01% -
Total Cost 244,545 352,826 245,108 155,605 149,374 157,664 93,438 17.37%
-
Net Worth 623,295 583,392 513,430 503,292 470,667 402,851 366,981 9.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,587 7,978 6,393 - - 4,694 4,596 13.02%
Div Payout % 20.60% 21.36% 24.34% - - 13.62% 28.74% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 623,295 583,392 513,430 503,292 470,667 402,851 366,981 9.22%
NOSH 426,127 426,206 426,047 430,238 412,142 426,840 427,368 -0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.99% 9.57% 9.68% 8.32% 36.37% 17.94% 14.61% -
ROE 7.47% 6.40% 5.12% 2.81% 18.14% 8.55% 4.36% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 68.31 91.55 63.70 39.45 56.96 45.01 25.61 17.74%
EPS 10.92 8.76 6.17 3.28 20.72 8.07 3.74 19.53%
DPS 2.25 1.87 1.50 0.00 0.00 1.10 1.08 12.99%
NAPS 1.4627 1.3688 1.2051 1.1698 1.142 0.9438 0.8587 9.27%
Adjusted Per Share Value based on latest NOSH - 430,238
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 68.31 91.56 63.69 39.83 55.09 45.09 25.68 17.69%
EPS 10.92 8.77 6.17 3.32 20.04 8.09 3.75 19.47%
DPS 2.25 1.87 1.50 0.00 0.00 1.10 1.08 12.99%
NAPS 1.4627 1.3691 1.2049 1.1811 1.1045 0.9454 0.8612 9.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.71 0.65 0.70 0.59 0.56 1.00 0.38 -
P/RPS 1.04 0.71 1.10 1.50 0.98 2.22 1.48 -5.70%
P/EPS 6.50 7.42 11.35 17.97 2.70 12.39 10.16 -7.16%
EY 15.39 13.48 8.81 5.57 37.00 8.07 9.85 7.71%
DY 3.17 2.88 2.14 0.00 0.00 1.10 2.84 1.84%
P/NAPS 0.49 0.47 0.58 0.50 0.49 1.06 0.44 1.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 23/11/10 24/11/09 21/11/08 22/11/07 22/11/06 -
Price 0.77 0.70 0.74 0.57 0.45 0.89 0.40 -
P/RPS 1.13 0.76 1.16 1.44 0.79 1.98 1.56 -5.22%
P/EPS 7.05 7.99 12.00 17.36 2.17 11.02 10.69 -6.69%
EY 14.19 12.52 8.33 5.76 46.04 9.07 9.35 7.19%
DY 2.92 2.67 2.03 0.00 0.00 1.24 2.70 1.31%
P/NAPS 0.53 0.51 0.61 0.49 0.39 0.94 0.47 2.02%

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