[SDRED] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 33.98%
YoY- 77.47%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 354,452 367,997 380,794 395,580 345,999 335,084 292,436 13.66%
PBT 61,985 57,822 57,560 60,592 44,366 37,386 36,456 42.40%
Tax -16,271 -17,797 -17,574 -20,172 -14,198 -12,781 -10,838 31.07%
NP 45,714 40,025 39,986 40,420 30,168 24,605 25,618 47.06%
-
NP to SH 45,714 40,025 39,986 40,420 30,168 24,605 25,618 47.06%
-
Tax Rate 26.25% 30.78% 30.53% 33.29% 32.00% 34.19% 29.73% -
Total Cost 308,738 327,972 340,808 355,160 315,831 310,478 266,818 10.20%
-
Net Worth 605,569 593,173 583,505 582,806 568,393 524,212 512,828 11.70%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 9,587 - - - 7,973 - - -
Div Payout % 20.97% - - - 26.43% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 605,569 593,173 583,505 582,806 568,393 524,212 512,828 11.70%
NOSH 426,127 426,127 426,289 426,371 426,369 426,189 425,548 0.09%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.90% 10.88% 10.50% 10.22% 8.72% 7.34% 8.76% -
ROE 7.55% 6.75% 6.85% 6.94% 5.31% 4.69% 5.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 83.18 86.30 89.33 92.78 81.15 78.62 68.72 13.56%
EPS 10.73 9.39 9.38 9.48 7.08 5.77 6.02 46.95%
DPS 2.25 0.00 0.00 0.00 1.87 0.00 0.00 -
NAPS 1.4211 1.3911 1.3688 1.3669 1.3331 1.23 1.2051 11.60%
Adjusted Per Share Value based on latest NOSH - 426,371
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 83.18 86.36 89.36 92.83 81.20 78.63 68.63 13.66%
EPS 10.73 9.39 9.38 9.49 7.08 5.77 6.01 47.11%
DPS 2.25 0.00 0.00 0.00 1.87 0.00 0.00 -
NAPS 1.4211 1.392 1.3693 1.3677 1.3339 1.2302 1.2035 11.70%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.70 0.67 0.65 0.74 0.82 0.79 0.70 -
P/RPS 0.84 0.78 0.73 0.80 1.01 1.00 1.02 -12.13%
P/EPS 6.53 7.14 6.93 7.81 11.59 13.68 11.63 -31.91%
EY 15.33 14.01 14.43 12.81 8.63 7.31 8.60 46.96%
DY 3.21 0.00 0.00 0.00 2.28 0.00 0.00 -
P/NAPS 0.49 0.48 0.47 0.54 0.62 0.64 0.58 -10.62%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 22/02/12 23/11/11 24/08/11 25/05/11 22/02/11 23/11/10 -
Price 0.70 0.70 0.70 0.69 0.76 0.77 0.74 -
P/RPS 0.84 0.81 0.78 0.74 0.94 0.98 1.08 -15.41%
P/EPS 6.53 7.46 7.46 7.28 10.74 13.34 12.29 -34.37%
EY 15.33 13.41 13.40 13.74 9.31 7.50 8.14 52.44%
DY 3.21 0.00 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 0.49 0.50 0.51 0.50 0.57 0.63 0.61 -13.57%

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