[SDRED] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -3.61%
YoY- 116.34%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 104,686 123,023 153,548 276,008 258,966 199,500 211,084 -11.02%
PBT 7,305 3,198 -23,179 41,908 27,586 150,221 22,414 -17.03%
Tax -8,689 -788 -176 -19,385 -17,175 -11,340 -7,301 2.94%
NP -1,384 2,410 -23,355 22,523 10,411 138,881 15,113 -
-
NP to SH -1,384 2,410 -23,355 22,523 10,411 138,881 15,113 -
-
Tax Rate 118.95% 24.64% - 46.26% 62.26% 7.55% 32.57% -
Total Cost 106,070 120,613 176,903 253,485 248,555 60,619 195,971 -9.72%
-
Net Worth 84,842,087 854,682 832,950 856,046 883,616 953,246 832,566 116.04%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 8,522 10,653 10,653 10,653 -
Div Payout % - - - 37.84% 102.33% 7.67% 70.49% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 84,842,087 854,682 832,950 856,046 883,616 953,246 832,566 116.04%
NOSH 426,128 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -1.32% 1.96% -15.21% 8.16% 4.02% 69.61% 7.16% -
ROE 0.00% 0.28% -2.80% 2.63% 1.18% 14.57% 1.82% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 24.57 28.87 36.03 64.77 60.77 46.82 49.54 -11.02%
EPS -0.32 0.57 -5.48 5.29 2.44 32.59 3.55 -
DPS 0.00 0.00 0.00 2.00 2.50 2.50 2.50 -
NAPS 199.10 2.0057 1.9547 2.0089 2.0736 2.237 1.9538 116.04%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 24.57 28.87 36.03 64.77 60.77 46.82 49.54 -11.02%
EPS -0.32 0.57 -5.48 5.29 2.44 32.59 3.55 -
DPS 0.00 0.00 0.00 2.00 2.50 2.50 2.50 -
NAPS 199.10 2.0057 1.9547 2.0089 2.0736 2.237 1.9538 116.04%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.435 0.555 0.545 0.605 0.685 1.03 0.855 -
P/RPS 1.77 1.92 1.51 0.93 1.13 2.20 1.73 0.38%
P/EPS -133.93 98.13 -9.94 11.45 28.04 3.16 24.11 -
EY -0.75 1.02 -10.06 8.74 3.57 31.64 4.15 -
DY 0.00 0.00 0.00 3.31 3.65 2.43 2.92 -
P/NAPS 0.00 0.28 0.28 0.30 0.33 0.46 0.44 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 24/02/22 25/02/21 26/02/20 27/02/19 27/02/18 27/02/17 -
Price 0.43 0.555 0.525 0.565 0.67 0.88 0.88 -
P/RPS 1.75 1.92 1.46 0.87 1.10 1.88 1.78 -0.28%
P/EPS -132.40 98.13 -9.58 10.69 27.42 2.70 24.81 -
EY -0.76 1.02 -10.44 9.35 3.65 37.04 4.03 -
DY 0.00 0.00 0.00 3.54 3.73 2.84 2.84 -
P/NAPS 0.00 0.28 0.27 0.28 0.32 0.39 0.45 -

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