[SDRED] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -2.4%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 283,196 278,842 278,980 254,086 261,572 354,452 367,997 -16.03%
PBT 47,688 56,096 48,522 48,940 51,640 61,985 57,822 -12.06%
Tax -10,656 -8,011 -8,373 -7,276 -8,952 -16,271 -17,797 -28.98%
NP 37,032 48,085 40,149 41,664 42,688 45,714 40,025 -5.05%
-
NP to SH 37,032 48,085 40,149 41,664 42,688 45,714 40,025 -5.05%
-
Tax Rate 22.35% 14.28% 17.26% 14.87% 17.34% 26.25% 30.78% -
Total Cost 246,164 230,757 238,830 212,422 218,884 308,738 327,972 -17.42%
-
Net Worth 651,974 645,326 631,946 623,295 623,040 605,569 593,173 6.51%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 9,587 - - - 9,587 - -
Div Payout % - 19.94% - - - 20.97% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 651,974 645,326 631,946 623,295 623,040 605,569 593,173 6.51%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.08% 17.24% 14.39% 16.40% 16.32% 12.90% 10.88% -
ROE 5.68% 7.45% 6.35% 6.68% 6.85% 7.55% 6.75% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.46 65.44 65.47 59.63 61.38 83.18 86.30 -15.99%
EPS 8.68 11.28 9.43 9.78 10.00 10.73 9.39 -5.11%
DPS 0.00 2.25 0.00 0.00 0.00 2.25 0.00 -
NAPS 1.53 1.5144 1.483 1.4627 1.4621 1.4211 1.3911 6.55%
Adjusted Per Share Value based on latest NOSH - 426,127
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.56 65.53 65.57 59.71 61.47 83.30 86.49 -16.03%
EPS 8.70 11.30 9.44 9.79 10.03 10.74 9.41 -5.10%
DPS 0.00 2.25 0.00 0.00 0.00 2.25 0.00 -
NAPS 1.5323 1.5166 1.4852 1.4649 1.4643 1.4232 1.3941 6.51%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.01 0.815 0.80 0.71 0.80 0.70 0.67 -
P/RPS 1.52 1.25 1.22 1.19 1.30 0.84 0.78 56.07%
P/EPS 11.62 7.22 8.49 7.26 7.99 6.53 7.14 38.39%
EY 8.60 13.85 11.78 13.77 12.52 15.33 14.01 -27.79%
DY 0.00 2.76 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.66 0.54 0.54 0.49 0.55 0.49 0.48 23.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 29/05/13 26/02/13 22/11/12 29/08/12 24/05/12 22/02/12 -
Price 1.00 1.04 0.77 0.77 0.76 0.70 0.70 -
P/RPS 1.50 1.59 1.18 1.29 1.24 0.84 0.81 50.85%
P/EPS 11.51 9.22 8.17 7.88 7.59 6.53 7.46 33.55%
EY 8.69 10.85 12.24 12.70 13.18 15.33 13.41 -25.13%
DY 0.00 2.16 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.65 0.69 0.52 0.53 0.52 0.49 0.50 19.13%

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