[SDRED] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -3.95%
YoY- 142.69%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 380,794 395,580 345,999 335,084 292,436 249,908 234,430 38.14%
PBT 57,560 60,592 44,366 37,386 36,456 34,528 27,949 61.80%
Tax -17,574 -20,172 -14,198 -12,781 -10,838 -11,752 -9,986 45.71%
NP 39,986 40,420 30,168 24,605 25,618 22,776 17,963 70.40%
-
NP to SH 39,986 40,420 30,168 24,605 25,618 22,776 17,963 70.40%
-
Tax Rate 30.53% 33.29% 32.00% 34.19% 29.73% 34.04% 35.73% -
Total Cost 340,808 355,160 315,831 310,478 266,818 227,132 216,467 35.29%
-
Net Worth 583,505 582,806 568,393 524,212 512,828 509,273 503,914 10.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 7,973 - - - 6,384 -
Div Payout % - - 26.43% - - - 35.54% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 583,505 582,806 568,393 524,212 512,828 509,273 503,914 10.26%
NOSH 426,289 426,371 426,369 426,189 425,548 424,925 425,639 0.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.50% 10.22% 8.72% 7.34% 8.76% 9.11% 7.66% -
ROE 6.85% 6.94% 5.31% 4.69% 5.00% 4.47% 3.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 89.33 92.78 81.15 78.62 68.72 58.81 55.08 37.99%
EPS 9.38 9.48 7.08 5.77 6.02 5.36 4.22 70.23%
DPS 0.00 0.00 1.87 0.00 0.00 0.00 1.50 -
NAPS 1.3688 1.3669 1.3331 1.23 1.2051 1.1985 1.1839 10.14%
Adjusted Per Share Value based on latest NOSH - 427,651
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 89.36 92.83 81.20 78.63 68.63 58.65 55.01 38.14%
EPS 9.38 9.49 7.08 5.77 6.01 5.34 4.22 70.23%
DPS 0.00 0.00 1.87 0.00 0.00 0.00 1.50 -
NAPS 1.3693 1.3677 1.3339 1.2302 1.2035 1.1951 1.1825 10.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.65 0.74 0.82 0.79 0.70 0.54 0.55 -
P/RPS 0.73 0.80 1.01 1.00 1.02 0.92 1.00 -18.91%
P/EPS 6.93 7.81 11.59 13.68 11.63 10.07 13.03 -34.33%
EY 14.43 12.81 8.63 7.31 8.60 9.93 7.67 52.33%
DY 0.00 0.00 2.28 0.00 0.00 0.00 2.73 -
P/NAPS 0.47 0.54 0.62 0.64 0.58 0.45 0.46 1.44%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 22/02/11 23/11/10 25/08/10 25/05/10 -
Price 0.70 0.69 0.76 0.77 0.74 0.73 0.52 -
P/RPS 0.78 0.74 0.94 0.98 1.08 1.24 0.94 -11.68%
P/EPS 7.46 7.28 10.74 13.34 12.29 13.62 12.32 -28.40%
EY 13.40 13.74 9.31 7.50 8.14 7.34 8.12 39.60%
DY 0.00 0.00 2.46 0.00 0.00 0.00 2.88 -
P/NAPS 0.51 0.50 0.57 0.63 0.61 0.61 0.44 10.33%

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