[SDRED] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -20.66%
YoY- 81.75%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 91,502 98,895 94,686 105,095 83,741 62,477 66,218 24.03%
PBT 13,632 15,148 16,326 9,812 9,596 8,632 12,889 3.80%
Tax -3,744 -5,043 -4,612 -4,167 -2,481 -2,938 -2,530 29.82%
NP 9,888 10,105 11,714 5,645 7,115 5,694 10,359 -3.05%
-
NP to SH 9,888 10,105 11,714 5,645 7,115 5,694 10,359 -3.05%
-
Tax Rate 27.46% 33.29% 28.25% 42.47% 25.85% 34.04% 19.63% -
Total Cost 81,614 88,790 82,972 99,450 76,626 56,783 55,859 28.73%
-
Net Worth 583,392 582,806 568,758 526,011 513,430 509,273 504,643 10.14%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 7,978 - - - 6,393 -
Div Payout % - - 68.11% - - - 61.72% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 583,392 582,806 568,758 526,011 513,430 509,273 504,643 10.14%
NOSH 426,206 426,371 426,643 427,651 426,047 424,925 426,255 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.81% 10.22% 12.37% 5.37% 8.50% 9.11% 15.64% -
ROE 1.69% 1.73% 2.06% 1.07% 1.39% 1.12% 2.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.47 23.19 22.19 24.57 19.66 14.70 15.53 24.07%
EPS 2.32 2.37 2.75 1.32 1.67 1.34 2.43 -3.03%
DPS 0.00 0.00 1.87 0.00 0.00 0.00 1.50 -
NAPS 1.3688 1.3669 1.3331 1.23 1.2051 1.1985 1.1839 10.14%
Adjusted Per Share Value based on latest NOSH - 427,651
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.47 23.21 22.22 24.66 19.65 14.66 15.54 24.02%
EPS 2.32 2.37 2.75 1.32 1.67 1.34 2.43 -3.03%
DPS 0.00 0.00 1.87 0.00 0.00 0.00 1.50 -
NAPS 1.3691 1.3677 1.3347 1.2344 1.2049 1.1951 1.1843 10.13%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.65 0.74 0.82 0.79 0.70 0.54 0.55 -
P/RPS 3.03 3.19 3.69 3.21 3.56 3.67 3.54 -9.84%
P/EPS 28.02 31.22 29.87 59.85 41.92 40.30 22.63 15.29%
EY 3.57 3.20 3.35 1.67 2.39 2.48 4.42 -13.25%
DY 0.00 0.00 2.28 0.00 0.00 0.00 2.73 -
P/NAPS 0.47 0.54 0.62 0.64 0.58 0.45 0.46 1.44%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 22/02/11 23/11/10 25/08/10 25/05/10 -
Price 0.70 0.69 0.76 0.77 0.74 0.73 0.52 -
P/RPS 3.26 2.97 3.42 3.13 3.76 4.96 3.35 -1.79%
P/EPS 30.17 29.11 27.68 58.33 44.31 54.48 21.40 25.70%
EY 3.31 3.43 3.61 1.71 2.26 1.84 4.67 -20.48%
DY 0.00 0.00 2.46 0.00 0.00 0.00 2.88 -
P/NAPS 0.51 0.50 0.57 0.63 0.61 0.61 0.44 10.33%

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