[SDRED] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 115.77%
YoY- 7.69%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 179,552 116,961 64,109 400,505 296,117 183,295 87,042 61.83%
PBT 39,780 32,772 22,402 96,524 42,406 30,472 15,113 90.30%
Tax -2,948 -2,164 -911 -29,576 -11,379 -7,487 -4,532 -24.86%
NP 36,832 30,608 21,491 66,948 31,027 22,985 10,581 129.16%
-
NP to SH 36,832 30,608 21,491 66,948 31,027 22,985 10,581 129.16%
-
Tax Rate 7.41% 6.60% 4.07% 30.64% 26.83% 24.57% 29.99% -
Total Cost 142,720 86,353 42,618 333,557 265,090 160,310 76,461 51.42%
-
Net Worth 834,314 830,606 795,962 770,650 730,978 715,424 715,722 10.73%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 12,783 - - - -
Div Payout % - - - 19.10% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 834,314 830,606 795,962 770,650 730,978 715,424 715,722 10.73%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 20.51% 26.17% 33.52% 16.72% 10.48% 12.54% 12.16% -
ROE 4.41% 3.69% 2.70% 8.69% 4.24% 3.21% 1.48% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 42.14 27.45 15.04 93.99 69.49 43.01 20.43 61.82%
EPS 8.64 7.18 5.04 15.71 7.28 5.39 2.48 129.29%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.9579 1.9492 1.8679 1.8085 1.7154 1.6789 1.6796 10.73%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 42.14 27.45 15.04 93.99 69.49 43.01 20.43 61.82%
EPS 8.64 7.18 5.04 15.71 7.28 5.39 2.48 129.29%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.9579 1.9492 1.8679 1.8085 1.7154 1.6789 1.6796 10.73%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.925 0.935 0.96 1.00 0.955 1.15 1.05 -
P/RPS 2.20 3.41 6.38 1.06 1.37 2.67 5.14 -43.11%
P/EPS 10.70 13.02 19.04 6.37 13.12 21.32 42.29 -59.89%
EY 9.34 7.68 5.25 15.71 7.62 4.69 2.36 149.57%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.51 0.55 0.56 0.68 0.63 -17.69%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 20/11/15 25/08/15 27/05/15 26/02/15 20/11/14 20/08/14 -
Price 0.90 0.945 0.92 0.965 1.00 0.98 1.34 -
P/RPS 2.14 3.44 6.12 1.03 1.44 2.28 6.56 -52.51%
P/EPS 10.41 13.16 18.24 6.14 13.73 18.17 53.97 -66.51%
EY 9.60 7.60 5.48 16.28 7.28 5.50 1.85 198.83%
DY 0.00 0.00 0.00 3.11 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.49 0.53 0.58 0.58 0.80 -30.78%

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