[SDRED] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 2.29%
YoY- -82.25%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 224,282 218,532 194,704 164,070 161,468 207,206 255,104 -8.20%
PBT 20,080 17,438 20,760 21,228 19,790 23,324 41,136 -37.92%
Tax -9,941 -8,442 -9,996 -3,987 -2,936 -8,102 -13,000 -16.33%
NP 10,138 8,996 10,764 17,241 16,854 15,222 28,136 -49.26%
-
NP to SH 10,138 8,996 10,764 17,241 16,854 15,222 28,136 -49.26%
-
Tax Rate 49.51% 48.41% 48.15% 18.78% 14.84% 34.74% 31.60% -
Total Cost 214,144 209,536 183,940 146,829 144,613 191,984 226,968 -3.79%
-
Net Worth 507,930 496,392 500,440 495,008 491,253 485,573 491,058 2.27%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 507,930 496,392 500,440 495,008 491,253 485,573 491,058 2.27%
NOSH 427,191 424,339 427,142 425,703 425,622 425,195 426,303 0.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.52% 4.12% 5.53% 10.51% 10.44% 7.35% 11.03% -
ROE 2.00% 1.81% 2.15% 3.48% 3.43% 3.13% 5.73% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.50 51.50 45.58 38.54 37.94 48.73 59.84 -8.33%
EPS 2.37 2.12 2.52 4.05 3.96 3.58 6.60 -49.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.189 1.1698 1.1716 1.1628 1.1542 1.142 1.1519 2.12%
Adjusted Per Share Value based on latest NOSH - 425,925
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.63 51.28 45.69 38.50 37.89 48.63 59.87 -8.21%
EPS 2.38 2.11 2.53 4.05 3.96 3.57 6.60 -49.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.192 1.1649 1.1744 1.1616 1.1528 1.1395 1.1524 2.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.59 0.59 0.53 0.39 0.43 0.56 0.67 -
P/RPS 1.12 1.15 1.16 1.01 1.13 1.15 1.12 0.00%
P/EPS 24.86 27.83 21.03 9.63 10.86 15.64 10.15 81.40%
EY 4.02 3.59 4.75 10.38 9.21 6.39 9.85 -44.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.45 0.34 0.37 0.49 0.58 -9.39%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 20/08/09 26/05/09 16/02/09 21/11/08 19/08/08 -
Price 0.58 0.57 0.61 0.50 0.44 0.45 0.67 -
P/RPS 1.10 1.11 1.34 1.30 1.16 0.92 1.12 -1.19%
P/EPS 24.44 26.89 24.21 12.35 11.11 12.57 10.15 79.36%
EY 4.09 3.72 4.13 8.10 9.00 7.96 9.85 -44.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.52 0.43 0.38 0.39 0.58 -10.60%

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