[SDRED] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 9.66%
YoY- 136.09%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 345,398 287,689 370,684 317,531 211,181 176,550 239,824 6.26%
PBT 62,041 55,010 59,693 40,929 21,445 86,564 43,839 5.95%
Tax -12,727 -9,203 -17,960 -12,116 -9,241 -5,232 -4,527 18.78%
NP 49,314 45,807 41,733 28,813 12,204 81,332 39,312 3.84%
-
NP to SH 49,314 45,807 41,733 28,813 12,204 81,332 39,312 3.84%
-
Tax Rate 20.51% 16.73% 30.09% 29.60% 43.09% 6.04% 10.33% -
Total Cost 296,084 241,882 328,951 288,718 198,977 95,218 200,512 6.70%
-
Net Worth 426,127 631,946 593,496 526,011 505,895 492,002 411,871 0.56%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 9,582 9,587 7,978 6,393 - - 4,694 12.61%
Div Payout % 19.43% 20.93% 19.12% 22.19% - - 11.94% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 426,127 631,946 593,496 526,011 505,895 492,002 411,871 0.56%
NOSH 426,127 426,127 426,127 427,651 425,479 426,271 426,854 -0.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.28% 15.92% 11.26% 9.07% 5.78% 46.07% 16.39% -
ROE 11.57% 7.25% 7.03% 5.48% 2.41% 16.53% 9.54% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 81.06 67.51 86.88 74.25 49.63 41.42 56.18 6.29%
EPS 11.57 10.75 9.78 6.74 2.87 19.08 9.21 3.87%
DPS 2.25 2.25 1.87 1.50 0.00 0.00 1.10 12.65%
NAPS 1.00 1.483 1.3911 1.23 1.189 1.1542 0.9649 0.59%
Adjusted Per Share Value based on latest NOSH - 427,651
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 81.05 67.51 86.99 74.52 49.56 41.43 56.28 6.26%
EPS 11.57 10.75 9.79 6.76 2.86 19.09 9.23 3.83%
DPS 2.25 2.25 1.87 1.50 0.00 0.00 1.10 12.65%
NAPS 1.00 1.483 1.3928 1.2344 1.1872 1.1546 0.9665 0.56%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.885 0.80 0.67 0.79 0.59 0.43 0.91 -
P/RPS 1.09 1.18 0.77 1.06 1.19 1.04 1.62 -6.38%
P/EPS 7.65 7.44 6.85 11.73 20.57 2.25 9.88 -4.17%
EY 13.08 13.44 14.60 8.53 4.86 44.37 10.12 4.36%
DY 2.54 2.81 2.79 1.90 0.00 0.00 1.21 13.14%
P/NAPS 0.89 0.54 0.48 0.64 0.50 0.37 0.94 -0.90%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 22/02/12 22/02/11 23/02/10 16/02/09 19/02/08 -
Price 0.935 0.77 0.70 0.77 0.58 0.44 0.82 -
P/RPS 1.15 1.14 0.81 1.04 1.17 1.06 1.46 -3.89%
P/EPS 8.08 7.16 7.16 11.43 20.22 2.31 8.90 -1.59%
EY 12.38 13.96 13.97 8.75 4.95 43.36 11.23 1.63%
DY 2.41 2.92 2.67 1.95 0.00 0.00 1.34 10.26%
P/NAPS 0.94 0.52 0.50 0.63 0.49 0.38 0.85 1.68%

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