[SDRED] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 146.97%
YoY- 818.95%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 153,548 276,008 258,966 199,500 211,084 283,940 397,608 -14.65%
PBT -23,179 41,908 27,586 150,221 22,414 93,898 77,789 -
Tax -176 -19,385 -17,175 -11,340 -7,301 -21,145 -15,934 -52.77%
NP -23,355 22,523 10,411 138,881 15,113 72,753 61,855 -
-
NP to SH -23,355 22,523 10,411 138,881 15,113 72,753 61,855 -
-
Tax Rate - 46.26% 62.26% 7.55% 32.57% 22.52% 20.48% -
Total Cost 176,903 253,485 248,555 60,619 195,971 211,187 335,753 -10.12%
-
Net Worth 832,950 856,046 883,616 953,246 832,566 834,655 730,978 2.19%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 8,522 10,653 10,653 10,653 12,783 12,783 -
Div Payout % - 37.84% 102.33% 7.67% 70.49% 17.57% 20.67% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 832,950 856,046 883,616 953,246 832,566 834,655 730,978 2.19%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -15.21% 8.16% 4.02% 69.61% 7.16% 25.62% 15.56% -
ROE -2.80% 2.63% 1.18% 14.57% 1.82% 8.72% 8.46% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 36.03 64.77 60.77 46.82 49.54 66.61 93.31 -14.65%
EPS -5.48 5.29 2.44 32.59 3.55 17.07 14.52 -
DPS 0.00 2.00 2.50 2.50 2.50 3.00 3.00 -
NAPS 1.9547 2.0089 2.0736 2.237 1.9538 1.9579 1.7154 2.19%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 36.03 64.77 60.77 46.82 49.54 66.63 93.31 -14.65%
EPS -5.48 5.29 2.44 32.59 3.55 17.07 14.52 -
DPS 0.00 2.00 2.50 2.50 2.50 3.00 3.00 -
NAPS 1.9547 2.0089 2.0736 2.237 1.9538 1.9587 1.7154 2.19%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.545 0.605 0.685 1.03 0.855 0.925 0.955 -
P/RPS 1.51 0.93 1.13 2.20 1.73 1.39 1.02 6.75%
P/EPS -9.94 11.45 28.04 3.16 24.11 5.42 6.58 -
EY -10.06 8.74 3.57 31.64 4.15 18.45 15.20 -
DY 0.00 3.31 3.65 2.43 2.92 3.24 3.14 -
P/NAPS 0.28 0.30 0.33 0.46 0.44 0.47 0.56 -10.90%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 27/02/19 27/02/18 27/02/17 25/02/16 26/02/15 -
Price 0.525 0.565 0.67 0.88 0.88 0.90 1.00 -
P/RPS 1.46 0.87 1.10 1.88 1.78 1.35 1.07 5.31%
P/EPS -9.58 10.69 27.42 2.70 24.81 5.27 6.89 -
EY -10.44 9.35 3.65 37.04 4.03 18.96 14.52 -
DY 0.00 3.54 3.73 2.84 2.84 3.33 3.00 -
P/NAPS 0.27 0.28 0.32 0.39 0.45 0.46 0.58 -11.95%

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