[SDRED] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -68.3%
YoY- 111.59%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 345,999 251,313 146,218 62,477 234,430 168,212 109,266 115.79%
PBT 44,366 28,040 18,228 8,632 27,949 15,060 8,719 196.13%
Tax -14,198 -9,586 -5,419 -2,938 -9,986 -7,456 -4,221 124.66%
NP 30,168 18,454 12,809 5,694 17,963 7,604 4,498 256.05%
-
NP to SH 30,168 18,454 12,809 5,694 17,963 7,604 4,498 256.05%
-
Tax Rate 32.00% 34.19% 29.73% 34.04% 35.73% 49.51% 48.41% -
Total Cost 315,831 232,859 133,409 56,783 216,467 160,608 104,768 108.82%
-
Net Worth 568,393 524,212 512,828 509,273 503,914 507,930 496,392 9.45%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,973 - - - 6,384 - - -
Div Payout % 26.43% - - - 35.54% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 568,393 524,212 512,828 509,273 503,914 507,930 496,392 9.45%
NOSH 426,369 426,189 425,548 424,925 425,639 427,191 424,339 0.31%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.72% 7.34% 8.76% 9.11% 7.66% 4.52% 4.12% -
ROE 5.31% 3.52% 2.50% 1.12% 3.56% 1.50% 0.91% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 81.15 58.97 34.36 14.70 55.08 39.38 25.75 115.10%
EPS 7.08 4.33 3.01 1.34 4.22 1.78 1.06 255.07%
DPS 1.87 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.3331 1.23 1.2051 1.1985 1.1839 1.189 1.1698 9.11%
Adjusted Per Share Value based on latest NOSH - 424,925
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 81.20 58.98 34.31 14.66 55.01 39.47 25.64 115.80%
EPS 7.08 4.33 3.01 1.34 4.22 1.78 1.06 255.07%
DPS 1.87 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.3339 1.2302 1.2035 1.1951 1.1825 1.192 1.1649 9.46%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.82 0.79 0.70 0.54 0.55 0.59 0.59 -
P/RPS 1.01 1.34 2.04 3.67 1.00 1.50 2.29 -42.08%
P/EPS 11.59 18.24 23.26 40.30 13.03 33.15 55.66 -64.90%
EY 8.63 5.48 4.30 2.48 7.67 3.02 1.80 184.60%
DY 2.28 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.62 0.64 0.58 0.45 0.46 0.50 0.50 15.43%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 23/11/10 25/08/10 25/05/10 23/02/10 24/11/09 -
Price 0.76 0.77 0.74 0.73 0.52 0.58 0.57 -
P/RPS 0.94 1.31 2.15 4.96 0.94 1.47 2.21 -43.47%
P/EPS 10.74 17.78 24.58 54.48 12.32 32.58 53.77 -65.86%
EY 9.31 5.62 4.07 1.84 8.12 3.07 1.86 192.89%
DY 2.46 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.57 0.63 0.61 0.61 0.44 0.49 0.49 10.61%

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