[SDRED] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 95.2%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 70,799 278,842 209,235 127,043 65,393 354,452 275,998 -59.66%
PBT 11,922 56,096 36,392 24,470 12,910 61,985 43,367 -57.75%
Tax -2,664 -8,011 -6,280 -3,638 -2,238 -16,271 -13,348 -65.88%
NP 9,258 48,085 30,112 20,832 10,672 45,714 30,019 -54.38%
-
NP to SH 9,258 48,085 30,112 20,832 10,672 45,714 30,019 -54.38%
-
Tax Rate 22.35% 14.28% 17.26% 14.87% 17.34% 26.25% 30.78% -
Total Cost 61,541 230,757 179,123 106,211 54,721 308,738 245,979 -60.32%
-
Net Worth 651,974 645,326 631,946 623,295 623,040 605,569 593,173 6.51%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 9,587 - - - 9,587 - -
Div Payout % - 19.94% - - - 20.97% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 651,974 645,326 631,946 623,295 623,040 605,569 593,173 6.51%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.08% 17.24% 14.39% 16.40% 16.32% 12.90% 10.88% -
ROE 1.42% 7.45% 4.76% 3.34% 1.71% 7.55% 5.06% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.61 65.44 49.10 29.81 15.35 83.18 64.73 -59.65%
EPS 2.17 11.28 7.07 4.89 2.50 10.73 7.04 -54.40%
DPS 0.00 2.25 0.00 0.00 0.00 2.25 0.00 -
NAPS 1.53 1.5144 1.483 1.4627 1.4621 1.4211 1.3911 6.55%
Adjusted Per Share Value based on latest NOSH - 426,127
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.64 65.53 49.17 29.86 15.37 83.30 64.86 -59.65%
EPS 2.18 11.30 7.08 4.90 2.51 10.74 7.06 -54.34%
DPS 0.00 2.25 0.00 0.00 0.00 2.25 0.00 -
NAPS 1.5323 1.5166 1.4852 1.4649 1.4643 1.4232 1.3941 6.51%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.01 0.815 0.80 0.71 0.80 0.70 0.67 -
P/RPS 6.08 1.25 1.63 2.38 5.21 0.84 1.04 224.87%
P/EPS 46.49 7.22 11.32 14.52 31.94 6.53 9.52 188.11%
EY 2.15 13.85 8.83 6.89 3.13 15.33 10.51 -65.31%
DY 0.00 2.76 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.66 0.54 0.54 0.49 0.55 0.49 0.48 23.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 29/05/13 26/02/13 22/11/12 29/08/12 24/05/12 22/02/12 -
Price 1.00 1.04 0.77 0.77 0.76 0.70 0.70 -
P/RPS 6.02 1.59 1.57 2.58 4.95 0.84 1.08 214.70%
P/EPS 46.03 9.22 10.90 15.75 30.35 6.53 9.94 178.08%
EY 2.17 10.85 9.18 6.35 3.30 15.33 10.06 -64.06%
DY 0.00 2.16 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.65 0.69 0.52 0.53 0.52 0.49 0.50 19.13%

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