[SDRED] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 77.17%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 335,084 292,436 249,908 234,430 224,282 218,532 194,704 43.46%
PBT 37,386 36,456 34,528 27,949 20,080 17,438 20,760 47.86%
Tax -12,781 -10,838 -11,752 -9,986 -9,941 -8,442 -9,996 17.75%
NP 24,605 25,618 22,776 17,963 10,138 8,996 10,764 73.26%
-
NP to SH 24,605 25,618 22,776 17,963 10,138 8,996 10,764 73.26%
-
Tax Rate 34.19% 29.73% 34.04% 35.73% 49.51% 48.41% 48.15% -
Total Cost 310,478 266,818 227,132 216,467 214,144 209,536 183,940 41.63%
-
Net Worth 524,212 512,828 509,273 503,914 507,930 496,392 500,440 3.13%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 6,384 - - - -
Div Payout % - - - 35.54% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 524,212 512,828 509,273 503,914 507,930 496,392 500,440 3.13%
NOSH 426,189 425,548 424,925 425,639 427,191 424,339 427,142 -0.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.34% 8.76% 9.11% 7.66% 4.52% 4.12% 5.53% -
ROE 4.69% 5.00% 4.47% 3.56% 2.00% 1.81% 2.15% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.62 68.72 58.81 55.08 52.50 51.50 45.58 43.68%
EPS 5.77 6.02 5.36 4.22 2.37 2.12 2.52 73.45%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.23 1.2051 1.1985 1.1839 1.189 1.1698 1.1716 3.28%
Adjusted Per Share Value based on latest NOSH - 426,255
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.75 68.73 58.73 55.10 52.71 51.36 45.76 43.46%
EPS 5.78 6.02 5.35 4.22 2.38 2.11 2.53 73.20%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.232 1.2052 1.1969 1.1843 1.1937 1.1666 1.1761 3.13%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.79 0.70 0.54 0.55 0.59 0.59 0.53 -
P/RPS 1.00 1.02 0.92 1.00 1.12 1.15 1.16 -9.39%
P/EPS 13.68 11.63 10.07 13.03 24.86 27.83 21.03 -24.86%
EY 7.31 8.60 9.93 7.67 4.02 3.59 4.75 33.19%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.45 0.46 0.50 0.50 0.45 26.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 23/11/10 25/08/10 25/05/10 23/02/10 24/11/09 20/08/09 -
Price 0.77 0.74 0.73 0.52 0.58 0.57 0.61 -
P/RPS 0.98 1.08 1.24 0.94 1.10 1.11 1.34 -18.78%
P/EPS 13.34 12.29 13.62 12.32 24.44 26.89 24.21 -32.71%
EY 7.50 8.14 7.34 8.12 4.09 3.72 4.13 48.68%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.61 0.44 0.49 0.49 0.52 13.60%

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