[SDRED] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 71.89%
YoY- -38.25%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 83,741 62,477 66,218 58,946 60,590 48,676 42,969 55.95%
PBT 9,596 8,632 12,889 6,341 3,529 5,190 6,385 31.17%
Tax -2,481 -2,938 -2,530 -3,235 -1,722 -2,499 -1,785 24.51%
NP 7,115 5,694 10,359 3,106 1,807 2,691 4,600 33.70%
-
NP to SH 7,115 5,694 10,359 3,106 1,807 2,691 4,600 33.70%
-
Tax Rate 25.85% 34.04% 19.63% 51.02% 48.80% 48.15% 27.96% -
Total Cost 76,626 56,783 55,859 55,840 58,783 45,985 38,369 58.51%
-
Net Worth 513,430 509,273 504,643 505,895 503,292 500,440 495,266 2.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 6,393 - - - - -
Div Payout % - - 61.72% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 513,430 509,273 504,643 505,895 503,292 500,440 495,266 2.42%
NOSH 426,047 424,925 426,255 425,479 430,238 427,142 425,925 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.50% 9.11% 15.64% 5.27% 2.98% 5.53% 10.71% -
ROE 1.39% 1.12% 2.05% 0.61% 0.36% 0.54% 0.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.66 14.70 15.53 13.85 14.08 11.40 10.09 55.93%
EPS 1.67 1.34 2.43 0.73 0.42 0.63 1.08 33.68%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.2051 1.1985 1.1839 1.189 1.1698 1.1716 1.1628 2.40%
Adjusted Per Share Value based on latest NOSH - 425,479
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.65 14.66 15.54 13.83 14.22 11.42 10.08 55.98%
EPS 1.67 1.34 2.43 0.73 0.42 0.63 1.08 33.68%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.2049 1.1951 1.1843 1.1872 1.1811 1.1744 1.1622 2.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.70 0.54 0.55 0.59 0.59 0.53 0.39 -
P/RPS 3.56 3.67 3.54 4.26 4.19 4.65 3.87 -5.40%
P/EPS 41.92 40.30 22.63 80.82 140.48 84.13 36.11 10.44%
EY 2.39 2.48 4.42 1.24 0.71 1.19 2.77 -9.36%
DY 0.00 0.00 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.46 0.50 0.50 0.45 0.34 42.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 25/05/10 23/02/10 24/11/09 20/08/09 26/05/09 -
Price 0.74 0.73 0.52 0.58 0.57 0.61 0.50 -
P/RPS 3.76 4.96 3.35 4.19 4.05 5.35 4.96 -16.84%
P/EPS 44.31 54.48 21.40 79.45 135.71 96.83 46.30 -2.88%
EY 2.26 1.84 4.67 1.26 0.74 1.03 2.16 3.06%
DY 0.00 0.00 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.44 0.49 0.49 0.52 0.43 26.22%

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