[SDRED] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -19.78%
YoY- 18.71%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 283,582 245,412 216,561 239,402 233,922 256,436 400,505 -20.50%
PBT 24,366 25,624 46,867 53,040 65,544 89,608 96,524 -59.95%
Tax -7,574 -7,244 -3,779 -3,930 -4,328 -3,644 -29,576 -59.57%
NP 16,792 18,380 43,088 49,109 61,216 85,964 66,948 -60.12%
-
NP to SH 16,792 18,380 43,088 49,109 61,216 85,964 66,948 -60.12%
-
Tax Rate 31.08% 28.27% 8.06% 7.41% 6.60% 4.07% 30.64% -
Total Cost 266,790 227,032 173,473 190,293 172,706 170,472 333,557 -13.79%
-
Net Worth 829,200 831,799 813,774 834,314 830,606 795,962 770,650 4.98%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 10,653 - - - 12,783 -
Div Payout % - - 24.72% - - - 19.10% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 829,200 831,799 813,774 834,314 830,606 795,962 770,650 4.98%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.92% 7.49% 19.90% 20.51% 26.17% 33.52% 16.72% -
ROE 2.03% 2.21% 5.29% 5.89% 7.37% 10.80% 8.69% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 66.55 57.59 50.82 56.18 54.89 60.18 93.99 -20.50%
EPS 3.94 4.32 10.11 11.52 14.36 20.16 15.71 -60.13%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.00 -
NAPS 1.9459 1.952 1.9097 1.9579 1.9492 1.8679 1.8085 4.98%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 66.65 57.68 50.90 56.26 54.98 60.27 94.13 -20.50%
EPS 3.95 4.32 10.13 11.54 14.39 20.20 15.73 -60.09%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.00 -
NAPS 1.9488 1.9549 1.9125 1.9608 1.9521 1.8707 1.8112 4.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.855 0.925 0.935 0.925 0.935 0.96 1.00 -
P/RPS 1.28 1.61 1.84 1.65 1.70 1.60 1.06 13.35%
P/EPS 21.70 21.45 9.25 8.03 6.51 4.76 6.37 125.89%
EY 4.61 4.66 10.81 12.46 15.36 21.01 15.71 -55.74%
DY 0.00 0.00 2.67 0.00 0.00 0.00 3.00 -
P/NAPS 0.44 0.47 0.49 0.47 0.48 0.51 0.55 -13.78%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 26/08/16 31/05/16 25/02/16 20/11/15 25/08/15 27/05/15 -
Price 0.855 0.975 0.955 0.90 0.945 0.92 0.965 -
P/RPS 1.28 1.69 1.88 1.60 1.72 1.53 1.03 15.54%
P/EPS 21.70 22.60 9.44 7.81 6.58 4.56 6.14 131.48%
EY 4.61 4.42 10.59 12.81 15.20 21.93 16.28 -56.77%
DY 0.00 0.00 2.62 0.00 0.00 0.00 3.11 -
P/NAPS 0.44 0.50 0.50 0.46 0.48 0.49 0.53 -11.63%

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