[SDRED] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 44.55%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 156,147 70,799 278,842 209,235 127,043 65,393 354,452 -42.07%
PBT 23,513 11,922 56,096 36,392 24,470 12,910 61,985 -47.56%
Tax -4,755 -2,664 -8,011 -6,280 -3,638 -2,238 -16,271 -55.92%
NP 18,758 9,258 48,085 30,112 20,832 10,672 45,714 -44.75%
-
NP to SH 18,758 9,258 48,085 30,112 20,832 10,672 45,714 -44.75%
-
Tax Rate 20.22% 22.35% 14.28% 17.26% 14.87% 17.34% 26.25% -
Total Cost 137,389 61,541 230,757 179,123 106,211 54,721 308,738 -41.68%
-
Net Worth 660,113 651,974 645,326 631,946 623,295 623,040 605,569 5.91%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 9,587 - - - 9,587 -
Div Payout % - - 19.94% - - - 20.97% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 660,113 651,974 645,326 631,946 623,295 623,040 605,569 5.91%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.01% 13.08% 17.24% 14.39% 16.40% 16.32% 12.90% -
ROE 2.84% 1.42% 7.45% 4.76% 3.34% 1.71% 7.55% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.64 16.61 65.44 49.10 29.81 15.35 83.18 -42.07%
EPS 4.40 2.17 11.28 7.07 4.89 2.50 10.73 -44.77%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.25 -
NAPS 1.5491 1.53 1.5144 1.483 1.4627 1.4621 1.4211 5.91%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.64 16.61 65.44 49.10 29.81 15.35 83.18 -42.07%
EPS 4.40 2.17 11.28 7.07 4.89 2.50 10.73 -44.77%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.25 -
NAPS 1.5491 1.53 1.5144 1.483 1.4627 1.4621 1.4211 5.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.91 1.01 0.815 0.80 0.71 0.80 0.70 -
P/RPS 2.48 6.08 1.25 1.63 2.38 5.21 0.84 105.66%
P/EPS 20.67 46.49 7.22 11.32 14.52 31.94 6.53 115.43%
EY 4.84 2.15 13.85 8.83 6.89 3.13 15.33 -53.60%
DY 0.00 0.00 2.76 0.00 0.00 0.00 3.21 -
P/NAPS 0.59 0.66 0.54 0.54 0.49 0.55 0.49 13.16%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 20/08/13 29/05/13 26/02/13 22/11/12 29/08/12 24/05/12 -
Price 0.90 1.00 1.04 0.77 0.77 0.76 0.70 -
P/RPS 2.46 6.02 1.59 1.57 2.58 4.95 0.84 104.55%
P/EPS 20.45 46.03 9.22 10.90 15.75 30.35 6.53 113.90%
EY 4.89 2.17 10.85 9.18 6.35 3.30 15.33 -53.28%
DY 0.00 0.00 2.16 0.00 0.00 0.00 3.21 -
P/NAPS 0.58 0.65 0.69 0.52 0.53 0.52 0.49 11.88%

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