[SDRED] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -76.65%
YoY- 5.61%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 278,842 209,235 127,043 65,393 354,452 275,998 190,397 28.93%
PBT 56,096 36,392 24,470 12,910 61,985 43,367 28,780 55.97%
Tax -8,011 -6,280 -3,638 -2,238 -16,271 -13,348 -8,787 -5.97%
NP 48,085 30,112 20,832 10,672 45,714 30,019 19,993 79.41%
-
NP to SH 48,085 30,112 20,832 10,672 45,714 30,019 19,993 79.41%
-
Tax Rate 14.28% 17.26% 14.87% 17.34% 26.25% 30.78% 30.53% -
Total Cost 230,757 179,123 106,211 54,721 308,738 245,979 170,404 22.37%
-
Net Worth 645,326 631,946 623,295 623,040 605,569 593,173 583,505 6.93%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 9,587 - - - 9,587 - - -
Div Payout % 19.94% - - - 20.97% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 645,326 631,946 623,295 623,040 605,569 593,173 583,505 6.93%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,289 -0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.24% 14.39% 16.40% 16.32% 12.90% 10.88% 10.50% -
ROE 7.45% 4.76% 3.34% 1.71% 7.55% 5.06% 3.43% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 65.44 49.10 29.81 15.35 83.18 64.73 44.66 28.97%
EPS 11.28 7.07 4.89 2.50 10.73 7.04 4.69 79.41%
DPS 2.25 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 1.5144 1.483 1.4627 1.4621 1.4211 1.3911 1.3688 6.96%
Adjusted Per Share Value based on latest NOSH - 426,127
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 65.44 49.10 29.81 15.35 83.18 64.77 44.68 28.93%
EPS 11.28 7.07 4.89 2.50 10.73 7.04 4.69 79.41%
DPS 2.25 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 1.5144 1.483 1.4627 1.4621 1.4211 1.392 1.3693 6.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.815 0.80 0.71 0.80 0.70 0.67 0.65 -
P/RPS 1.25 1.63 2.38 5.21 0.84 1.04 1.46 -9.82%
P/EPS 7.22 11.32 14.52 31.94 6.53 9.52 13.86 -35.23%
EY 13.85 8.83 6.89 3.13 15.33 10.51 7.22 54.32%
DY 2.76 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.54 0.54 0.49 0.55 0.49 0.48 0.47 9.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 22/11/12 29/08/12 24/05/12 22/02/12 23/11/11 -
Price 1.04 0.77 0.77 0.76 0.70 0.70 0.70 -
P/RPS 1.59 1.57 2.58 4.95 0.84 1.08 1.57 0.84%
P/EPS 9.22 10.90 15.75 30.35 6.53 9.94 14.93 -27.46%
EY 10.85 9.18 6.35 3.30 15.33 10.06 6.70 37.86%
DY 2.16 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.69 0.52 0.53 0.52 0.49 0.50 0.51 22.30%

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