[SDRED] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 8.61%
YoY- 22.53%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 256,436 400,505 394,822 366,590 348,168 377,282 367,721 -21.41%
PBT 89,608 96,524 56,541 60,944 60,452 77,720 59,210 31.91%
Tax -3,644 -29,576 -15,172 -14,974 -18,128 -15,551 -14,661 -60.56%
NP 85,964 66,948 41,369 45,970 42,324 62,169 44,549 55.18%
-
NP to SH 85,964 66,948 41,369 45,970 42,324 62,169 44,549 55.18%
-
Tax Rate 4.07% 30.64% 26.83% 24.57% 29.99% 20.01% 24.76% -
Total Cost 170,472 333,557 353,453 320,620 305,844 315,113 323,172 -34.79%
-
Net Worth 795,962 770,650 730,978 715,424 715,722 704,430 673,311 11.83%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 12,783 - - - 12,783 - -
Div Payout % - 19.10% - - - 20.56% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 795,962 770,650 730,978 715,424 715,722 704,430 673,311 11.83%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 33.52% 16.72% 10.48% 12.54% 12.16% 16.48% 12.11% -
ROE 10.80% 8.69% 5.66% 6.43% 5.91% 8.83% 6.62% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 60.18 93.99 92.65 86.03 81.71 88.54 86.28 -21.40%
EPS 20.16 15.71 9.71 10.78 9.92 14.59 10.45 55.15%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.8679 1.8085 1.7154 1.6789 1.6796 1.6531 1.5799 11.84%
Adjusted Per Share Value based on latest NOSH - 426,127
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 60.27 94.13 92.79 86.16 81.83 88.67 86.42 -21.40%
EPS 20.20 15.73 9.72 10.80 9.95 14.61 10.47 55.16%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.8707 1.8112 1.7179 1.6814 1.6821 1.6555 1.5824 11.83%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.96 1.00 0.955 1.15 1.05 1.00 0.885 -
P/RPS 1.60 1.06 1.03 1.34 1.29 1.13 1.03 34.23%
P/EPS 4.76 6.37 9.84 10.66 10.57 6.85 8.47 -31.97%
EY 21.01 15.71 10.17 9.38 9.46 14.59 11.81 46.97%
DY 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 0.51 0.55 0.56 0.68 0.63 0.60 0.56 -6.06%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 26/02/15 20/11/14 20/08/14 28/05/14 28/02/14 -
Price 0.92 0.965 1.00 0.98 1.34 1.04 0.935 -
P/RPS 1.53 1.03 1.08 1.14 1.64 1.17 1.08 26.21%
P/EPS 4.56 6.14 10.30 9.08 13.49 7.13 8.94 -36.23%
EY 21.93 16.28 9.71 11.01 7.41 14.03 11.18 56.89%
DY 0.00 3.11 0.00 0.00 0.00 2.88 0.00 -
P/NAPS 0.49 0.53 0.58 0.58 0.80 0.63 0.59 -11.67%

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