[SDRED] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -80.75%
YoY- -13.25%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 377,282 275,791 156,147 70,799 278,842 209,235 127,043 106.74%
PBT 77,720 44,408 23,513 11,922 56,096 36,392 24,470 116.22%
Tax -15,551 -10,996 -4,755 -2,664 -8,011 -6,280 -3,638 163.62%
NP 62,169 33,412 18,758 9,258 48,085 30,112 20,832 107.42%
-
NP to SH 62,169 33,412 18,758 9,258 48,085 30,112 20,832 107.42%
-
Tax Rate 20.01% 24.76% 20.22% 22.35% 14.28% 17.26% 14.87% -
Total Cost 315,113 242,379 137,389 61,541 230,757 179,123 106,211 106.61%
-
Net Worth 704,430 673,311 660,113 651,974 645,326 631,946 623,295 8.50%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 12,783 - - - 9,587 - - -
Div Payout % 20.56% - - - 19.94% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 704,430 673,311 660,113 651,974 645,326 631,946 623,295 8.50%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.48% 12.11% 12.01% 13.08% 17.24% 14.39% 16.40% -
ROE 8.83% 4.96% 2.84% 1.42% 7.45% 4.76% 3.34% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 88.54 64.71 36.64 16.61 65.44 49.10 29.81 106.76%
EPS 14.59 7.84 4.40 2.17 11.28 7.07 4.89 107.38%
DPS 3.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 1.6531 1.5799 1.5491 1.53 1.5144 1.483 1.4627 8.50%
Adjusted Per Share Value based on latest NOSH - 426,127
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 88.67 64.82 36.70 16.64 65.53 49.17 29.86 106.73%
EPS 14.61 7.85 4.41 2.18 11.30 7.08 4.90 107.29%
DPS 3.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 1.6555 1.5824 1.5514 1.5323 1.5166 1.4852 1.4649 8.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.00 0.885 0.91 1.01 0.815 0.80 0.71 -
P/RPS 1.13 1.37 2.48 6.08 1.25 1.63 2.38 -39.16%
P/EPS 6.85 11.29 20.67 46.49 7.22 11.32 14.52 -39.42%
EY 14.59 8.86 4.84 2.15 13.85 8.83 6.89 64.97%
DY 3.00 0.00 0.00 0.00 2.76 0.00 0.00 -
P/NAPS 0.60 0.56 0.59 0.66 0.54 0.54 0.49 14.46%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 22/11/13 20/08/13 29/05/13 26/02/13 22/11/12 -
Price 1.04 0.935 0.90 1.00 1.04 0.77 0.77 -
P/RPS 1.17 1.44 2.46 6.02 1.59 1.57 2.58 -41.00%
P/EPS 7.13 11.93 20.45 46.03 9.22 10.90 15.75 -41.07%
EY 14.03 8.39 4.89 2.17 10.85 9.18 6.35 69.71%
DY 2.88 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 0.63 0.59 0.58 0.65 0.69 0.52 0.53 12.22%

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