[SDRED] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 12.7%
YoY- -39.85%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 292,436 249,908 234,430 224,282 218,532 194,704 164,070 46.95%
PBT 36,456 34,528 27,949 20,080 17,438 20,760 21,228 43.36%
Tax -10,838 -11,752 -9,986 -9,941 -8,442 -9,996 -3,987 94.65%
NP 25,618 22,776 17,963 10,138 8,996 10,764 17,241 30.18%
-
NP to SH 25,618 22,776 17,963 10,138 8,996 10,764 17,241 30.18%
-
Tax Rate 29.73% 34.04% 35.73% 49.51% 48.41% 48.15% 18.78% -
Total Cost 266,818 227,132 216,467 214,144 209,536 183,940 146,829 48.85%
-
Net Worth 512,828 509,273 503,914 507,930 496,392 500,440 495,008 2.38%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 6,384 - - - - -
Div Payout % - - 35.54% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 512,828 509,273 503,914 507,930 496,392 500,440 495,008 2.38%
NOSH 425,548 424,925 425,639 427,191 424,339 427,142 425,703 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.76% 9.11% 7.66% 4.52% 4.12% 5.53% 10.51% -
ROE 5.00% 4.47% 3.56% 2.00% 1.81% 2.15% 3.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 68.72 58.81 55.08 52.50 51.50 45.58 38.54 46.99%
EPS 6.02 5.36 4.22 2.37 2.12 2.52 4.05 30.21%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.2051 1.1985 1.1839 1.189 1.1698 1.1716 1.1628 2.40%
Adjusted Per Share Value based on latest NOSH - 425,479
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 68.63 58.65 55.01 52.63 51.28 45.69 38.50 46.96%
EPS 6.01 5.34 4.22 2.38 2.11 2.53 4.05 30.06%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.2035 1.1951 1.1825 1.192 1.1649 1.1744 1.1616 2.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.70 0.54 0.55 0.59 0.59 0.53 0.39 -
P/RPS 1.02 0.92 1.00 1.12 1.15 1.16 1.01 0.65%
P/EPS 11.63 10.07 13.03 24.86 27.83 21.03 9.63 13.39%
EY 8.60 9.93 7.67 4.02 3.59 4.75 10.38 -11.77%
DY 0.00 0.00 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.46 0.50 0.50 0.45 0.34 42.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 25/05/10 23/02/10 24/11/09 20/08/09 26/05/09 -
Price 0.74 0.73 0.52 0.58 0.57 0.61 0.50 -
P/RPS 1.08 1.24 0.94 1.10 1.11 1.34 1.30 -11.61%
P/EPS 12.29 13.62 12.32 24.44 26.89 24.21 12.35 -0.32%
EY 8.14 7.34 8.12 4.09 3.72 4.13 8.10 0.32%
DY 0.00 0.00 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.44 0.49 0.49 0.52 0.43 26.22%

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