[SDRED] YoY TTM 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- 7.18%
YoY- 7.66%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 211,084 283,940 397,608 345,398 287,689 370,684 317,531 -6.57%
PBT 22,414 93,898 77,789 62,041 55,010 59,693 40,929 -9.54%
Tax -7,301 -21,145 -15,934 -12,727 -9,203 -17,960 -12,116 -8.08%
NP 15,113 72,753 61,855 49,314 45,807 41,733 28,813 -10.18%
-
NP to SH 15,113 72,753 61,855 49,314 45,807 41,733 28,813 -10.18%
-
Tax Rate 32.57% 22.52% 20.48% 20.51% 16.73% 30.09% 29.60% -
Total Cost 195,971 211,187 335,753 296,084 241,882 328,951 288,718 -6.24%
-
Net Worth 832,566 834,655 730,978 426,127 631,946 593,496 526,011 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 10,653 12,783 12,783 9,582 9,587 7,978 6,393 8.87%
Div Payout % 70.49% 17.57% 20.67% 19.43% 20.93% 19.12% 22.19% -
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 832,566 834,655 730,978 426,127 631,946 593,496 526,011 7.94%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 427,651 -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 7.16% 25.62% 15.56% 14.28% 15.92% 11.26% 9.07% -
ROE 1.82% 8.72% 8.46% 11.57% 7.25% 7.03% 5.48% -
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 49.54 66.61 93.31 81.06 67.51 86.88 74.25 -6.51%
EPS 3.55 17.07 14.52 11.57 10.75 9.78 6.74 -10.12%
DPS 2.50 3.00 3.00 2.25 2.25 1.87 1.50 8.87%
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 49.54 66.63 93.31 81.05 67.51 86.99 74.52 -6.57%
EPS 3.55 17.07 14.52 11.57 10.75 9.79 6.76 -10.16%
DPS 2.50 3.00 3.00 2.25 2.25 1.87 1.50 8.87%
NAPS 1.9538 1.9587 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 1.73 1.39 1.02 1.09 1.18 0.77 1.06 8.49%
P/EPS 24.11 5.42 6.58 7.65 7.44 6.85 11.73 12.74%
EY 4.15 18.45 15.20 13.08 13.44 14.60 8.53 -11.30%
DY 2.92 3.24 3.14 2.54 2.81 2.79 1.90 7.41%
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 1.78 1.35 1.07 1.15 1.14 0.81 1.04 9.36%
P/EPS 24.81 5.27 6.89 8.08 7.16 7.16 11.43 13.77%
EY 4.03 18.96 14.52 12.38 13.96 13.97 8.75 -12.11%
DY 2.84 3.33 3.00 2.41 2.92 2.67 1.95 6.46%
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