[SDRED] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -89.34%
YoY- -78.62%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 219,748 174,075 141,791 61,353 216,561 179,552 116,961 52.20%
PBT 70,829 15,327 12,183 6,406 46,867 39,780 32,772 67.08%
Tax -11,355 -6,470 -3,787 -1,811 -3,779 -2,948 -2,164 201.65%
NP 59,474 8,857 8,396 4,595 43,088 36,832 30,608 55.65%
-
NP to SH 59,474 8,857 8,396 4,595 43,088 36,832 30,608 55.65%
-
Tax Rate 16.03% 42.21% 31.08% 28.27% 8.06% 7.41% 6.60% -
Total Cost 160,274 165,218 133,395 56,758 173,473 142,720 86,353 50.97%
-
Net Worth 888,560 832,566 829,200 831,799 813,774 834,314 830,606 4.59%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 10,653 - - - 10,653 - - -
Div Payout % 17.91% - - - 24.72% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 888,560 832,566 829,200 831,799 813,774 834,314 830,606 4.59%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 27.06% 5.09% 5.92% 7.49% 19.90% 20.51% 26.17% -
ROE 6.69% 1.06% 1.01% 0.55% 5.29% 4.41% 3.69% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 51.57 40.85 33.27 14.40 50.82 42.14 27.45 52.19%
EPS 13.96 2.08 1.97 1.08 10.11 8.64 7.18 55.71%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.0852 1.9538 1.9459 1.952 1.9097 1.9579 1.9492 4.59%
Adjusted Per Share Value based on latest NOSH - 426,127
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 51.64 40.91 33.32 14.42 50.90 42.20 27.49 52.18%
EPS 13.98 2.08 1.97 1.08 10.13 8.66 7.19 55.71%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.0883 1.9567 1.9488 1.9549 1.9125 1.9608 1.9521 4.59%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.95 0.855 0.855 0.925 0.935 0.925 0.935 -
P/RPS 1.84 2.09 2.57 6.42 1.84 2.20 3.41 -33.69%
P/EPS 6.81 41.14 43.39 85.78 9.25 10.70 13.02 -35.05%
EY 14.69 2.43 2.30 1.17 10.81 9.34 7.68 54.02%
DY 2.63 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.46 0.44 0.44 0.47 0.49 0.47 0.48 -2.79%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 27/02/17 23/11/16 26/08/16 31/05/16 25/02/16 20/11/15 -
Price 0.91 0.88 0.855 0.975 0.955 0.90 0.945 -
P/RPS 1.76 2.15 2.57 6.77 1.88 2.14 3.44 -36.00%
P/EPS 6.52 42.34 43.39 90.42 9.44 10.41 13.16 -37.36%
EY 15.34 2.36 2.30 1.11 10.59 9.60 7.60 59.64%
DY 2.75 0.00 0.00 0.00 2.62 0.00 0.00 -
P/NAPS 0.44 0.45 0.44 0.50 0.50 0.46 0.48 -5.63%

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