[SDRED] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 136.23%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 251,313 146,218 62,477 234,430 168,212 109,266 48,676 197.82%
PBT 28,040 18,228 8,632 27,949 15,060 8,719 5,190 206.95%
Tax -9,586 -5,419 -2,938 -9,986 -7,456 -4,221 -2,499 144.44%
NP 18,454 12,809 5,694 17,963 7,604 4,498 2,691 259.68%
-
NP to SH 18,454 12,809 5,694 17,963 7,604 4,498 2,691 259.68%
-
Tax Rate 34.19% 29.73% 34.04% 35.73% 49.51% 48.41% 48.15% -
Total Cost 232,859 133,409 56,783 216,467 160,608 104,768 45,985 194.01%
-
Net Worth 524,212 512,828 509,273 503,914 507,930 496,392 500,440 3.13%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 6,384 - - - -
Div Payout % - - - 35.54% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 524,212 512,828 509,273 503,914 507,930 496,392 500,440 3.13%
NOSH 426,189 425,548 424,925 425,639 427,191 424,339 427,142 -0.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.34% 8.76% 9.11% 7.66% 4.52% 4.12% 5.53% -
ROE 3.52% 2.50% 1.12% 3.56% 1.50% 0.91% 0.54% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 58.97 34.36 14.70 55.08 39.38 25.75 11.40 198.20%
EPS 4.33 3.01 1.34 4.22 1.78 1.06 0.63 260.22%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.23 1.2051 1.1985 1.1839 1.189 1.1698 1.1716 3.28%
Adjusted Per Share Value based on latest NOSH - 426,255
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.06 34.36 14.68 55.10 39.53 25.68 11.44 197.81%
EPS 4.34 3.01 1.34 4.22 1.79 1.06 0.63 260.77%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.232 1.2052 1.1969 1.1843 1.1937 1.1666 1.1761 3.13%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.79 0.70 0.54 0.55 0.59 0.59 0.53 -
P/RPS 1.34 2.04 3.67 1.00 1.50 2.29 4.65 -56.27%
P/EPS 18.24 23.26 40.30 13.03 33.15 55.66 84.13 -63.80%
EY 5.48 4.30 2.48 7.67 3.02 1.80 1.19 176.02%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.45 0.46 0.50 0.50 0.45 26.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 23/11/10 25/08/10 25/05/10 23/02/10 24/11/09 20/08/09 -
Price 0.77 0.74 0.73 0.52 0.58 0.57 0.61 -
P/RPS 1.31 2.15 4.96 0.94 1.47 2.21 5.35 -60.76%
P/EPS 17.78 24.58 54.48 12.32 32.58 53.77 96.83 -67.59%
EY 5.62 4.07 1.84 8.12 3.07 1.86 1.03 208.97%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.61 0.44 0.49 0.49 0.52 13.60%

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