[SDRED] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -29.67%
YoY- -75.95%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 234,716 245,924 219,748 232,100 283,582 245,412 216,561 5.50%
PBT 19,594 23,400 70,829 20,436 24,366 25,624 46,867 -44.05%
Tax -9,282 -11,276 -11,355 -8,626 -7,574 -7,244 -3,779 81.94%
NP 10,312 12,124 59,474 11,809 16,792 18,380 43,088 -61.41%
-
NP to SH 10,312 12,124 59,474 11,809 16,792 18,380 43,088 -61.41%
-
Tax Rate 47.37% 48.19% 16.03% 42.21% 31.08% 28.27% 8.06% -
Total Cost 224,404 233,800 160,274 220,290 266,790 227,032 173,473 18.70%
-
Net Worth 887,750 886,258 888,560 832,566 829,200 831,799 813,774 5.96%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 10,653 - - - 10,653 -
Div Payout % - - 17.91% - - - 24.72% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 887,750 886,258 888,560 832,566 829,200 831,799 813,774 5.96%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.39% 4.93% 27.06% 5.09% 5.92% 7.49% 19.90% -
ROE 1.16% 1.37% 6.69% 1.42% 2.03% 2.21% 5.29% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 55.08 57.71 51.57 54.47 66.55 57.59 50.82 5.50%
EPS 2.42 2.84 13.96 2.77 3.94 4.32 10.11 -61.41%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 2.0833 2.0798 2.0852 1.9538 1.9459 1.952 1.9097 5.96%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 55.16 57.80 51.64 54.55 66.65 57.68 50.90 5.49%
EPS 2.42 2.85 13.98 2.78 3.95 4.32 10.13 -61.46%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 2.0864 2.0829 2.0883 1.9567 1.9488 1.9549 1.9125 5.96%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.14 1.10 0.95 0.855 0.855 0.925 0.935 -
P/RPS 2.07 1.91 1.84 1.57 1.28 1.61 1.84 8.16%
P/EPS 47.11 38.66 6.81 30.85 21.70 21.45 9.25 195.72%
EY 2.12 2.59 14.69 3.24 4.61 4.66 10.81 -66.21%
DY 0.00 0.00 2.63 0.00 0.00 0.00 2.67 -
P/NAPS 0.55 0.53 0.46 0.44 0.44 0.47 0.49 7.99%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 24/08/17 31/05/17 27/02/17 23/11/16 26/08/16 31/05/16 -
Price 1.06 1.09 0.91 0.88 0.855 0.975 0.955 -
P/RPS 1.92 1.89 1.76 1.62 1.28 1.69 1.88 1.41%
P/EPS 43.80 38.31 6.52 31.75 21.70 22.60 9.44 177.92%
EY 2.28 2.61 15.34 3.15 4.61 4.42 10.59 -64.04%
DY 0.00 0.00 2.75 0.00 0.00 0.00 2.62 -
P/NAPS 0.51 0.52 0.44 0.45 0.44 0.50 0.50 1.32%

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