[SDRED] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 24.96%
YoY- 293.75%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 98,895 94,686 105,095 83,741 62,477 66,218 58,946 41.32%
PBT 15,148 16,326 9,812 9,596 8,632 12,889 6,341 78.98%
Tax -5,043 -4,612 -4,167 -2,481 -2,938 -2,530 -3,235 34.55%
NP 10,105 11,714 5,645 7,115 5,694 10,359 3,106 120.03%
-
NP to SH 10,105 11,714 5,645 7,115 5,694 10,359 3,106 120.03%
-
Tax Rate 33.29% 28.25% 42.47% 25.85% 34.04% 19.63% 51.02% -
Total Cost 88,790 82,972 99,450 76,626 56,783 55,859 55,840 36.34%
-
Net Worth 582,806 568,758 526,011 513,430 509,273 504,643 505,895 9.92%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 7,978 - - - 6,393 - -
Div Payout % - 68.11% - - - 61.72% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 582,806 568,758 526,011 513,430 509,273 504,643 505,895 9.92%
NOSH 426,371 426,643 427,651 426,047 424,925 426,255 425,479 0.14%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.22% 12.37% 5.37% 8.50% 9.11% 15.64% 5.27% -
ROE 1.73% 2.06% 1.07% 1.39% 1.12% 2.05% 0.61% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.19 22.19 24.57 19.66 14.70 15.53 13.85 41.13%
EPS 2.37 2.75 1.32 1.67 1.34 2.43 0.73 119.72%
DPS 0.00 1.87 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.3669 1.3331 1.23 1.2051 1.1985 1.1839 1.189 9.76%
Adjusted Per Share Value based on latest NOSH - 426,047
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.21 22.22 24.66 19.65 14.66 15.54 13.83 41.35%
EPS 2.37 2.75 1.32 1.67 1.34 2.43 0.73 119.72%
DPS 0.00 1.87 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.3677 1.3347 1.2344 1.2049 1.1951 1.1843 1.1872 9.92%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.74 0.82 0.79 0.70 0.54 0.55 0.59 -
P/RPS 3.19 3.69 3.21 3.56 3.67 3.54 4.26 -17.58%
P/EPS 31.22 29.87 59.85 41.92 40.30 22.63 80.82 -47.05%
EY 3.20 3.35 1.67 2.39 2.48 4.42 1.24 88.46%
DY 0.00 2.28 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 0.54 0.62 0.64 0.58 0.45 0.46 0.50 5.27%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 22/02/11 23/11/10 25/08/10 25/05/10 23/02/10 -
Price 0.69 0.76 0.77 0.74 0.73 0.52 0.58 -
P/RPS 2.97 3.42 3.13 3.76 4.96 3.35 4.19 -20.55%
P/EPS 29.11 27.68 58.33 44.31 54.48 21.40 79.45 -48.89%
EY 3.43 3.61 1.71 2.26 1.84 4.67 1.26 95.31%
DY 0.00 2.46 0.00 0.00 0.00 2.88 0.00 -
P/NAPS 0.50 0.57 0.63 0.61 0.61 0.44 0.49 1.35%

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