[SDRED] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 63.48%
YoY- 67.95%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 275,998 190,397 98,895 345,999 251,313 146,218 62,477 168.50%
PBT 43,367 28,780 15,148 44,366 28,040 18,228 8,632 192.47%
Tax -13,348 -8,787 -5,043 -14,198 -9,586 -5,419 -2,938 173.55%
NP 30,019 19,993 10,105 30,168 18,454 12,809 5,694 201.99%
-
NP to SH 30,019 19,993 10,105 30,168 18,454 12,809 5,694 201.99%
-
Tax Rate 30.78% 30.53% 33.29% 32.00% 34.19% 29.73% 34.04% -
Total Cost 245,979 170,404 88,790 315,831 232,859 133,409 56,783 165.02%
-
Net Worth 593,173 583,505 582,806 568,393 524,212 512,828 509,273 10.67%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 7,973 - - - -
Div Payout % - - - 26.43% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 593,173 583,505 582,806 568,393 524,212 512,828 509,273 10.67%
NOSH 426,127 426,289 426,371 426,369 426,189 425,548 424,925 0.18%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.88% 10.50% 10.22% 8.72% 7.34% 8.76% 9.11% -
ROE 5.06% 3.43% 1.73% 5.31% 3.52% 2.50% 1.12% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 64.73 44.66 23.19 81.15 58.97 34.36 14.70 167.92%
EPS 7.04 4.69 2.37 7.08 4.33 3.01 1.34 201.30%
DPS 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
NAPS 1.3911 1.3688 1.3669 1.3331 1.23 1.2051 1.1985 10.41%
Adjusted Per Share Value based on latest NOSH - 426,643
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 64.77 44.68 23.21 81.20 58.98 34.31 14.66 168.52%
EPS 7.04 4.69 2.37 7.08 4.33 3.01 1.34 201.30%
DPS 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
NAPS 1.392 1.3693 1.3677 1.3339 1.2302 1.2035 1.1951 10.67%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.67 0.65 0.74 0.82 0.79 0.70 0.54 -
P/RPS 1.04 1.46 3.19 1.01 1.34 2.04 3.67 -56.75%
P/EPS 9.52 13.86 31.22 11.59 18.24 23.26 40.30 -61.68%
EY 10.51 7.22 3.20 8.63 5.48 4.30 2.48 161.19%
DY 0.00 0.00 0.00 2.28 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.54 0.62 0.64 0.58 0.45 4.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 24/08/11 25/05/11 22/02/11 23/11/10 25/08/10 -
Price 0.70 0.70 0.69 0.76 0.77 0.74 0.73 -
P/RPS 1.08 1.57 2.97 0.94 1.31 2.15 4.96 -63.70%
P/EPS 9.94 14.93 29.11 10.74 17.78 24.58 54.48 -67.73%
EY 10.06 6.70 3.43 9.31 5.62 4.07 1.84 209.39%
DY 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.50 0.57 0.63 0.61 0.61 -12.38%

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