[SDRED] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 1.4%
YoY- 77.61%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 61,650 65,393 78,454 85,601 91,502 98,895 94,686 -24.81%
PBT 11,560 12,910 18,618 14,587 13,632 15,148 16,326 -20.50%
Tax -1,400 -2,238 -2,923 -4,561 -3,744 -5,043 -4,612 -54.73%
NP 10,160 10,672 15,695 10,026 9,888 10,105 11,714 -9.02%
-
NP to SH 10,160 10,672 15,695 10,026 9,888 10,105 11,714 -9.02%
-
Tax Rate 12.11% 17.34% 15.70% 31.27% 27.46% 33.29% 28.25% -
Total Cost 51,490 54,721 62,759 75,575 81,614 88,790 82,972 -27.18%
-
Net Worth 623,295 623,040 605,569 593,496 583,392 582,806 568,758 6.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 9,587 - - - 7,978 -
Div Payout % - - 61.09% - - - 68.11% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 623,295 623,040 605,569 593,496 583,392 582,806 568,758 6.27%
NOSH 426,127 426,127 426,127 426,638 426,206 426,371 426,643 -0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.48% 16.32% 20.01% 11.71% 10.81% 10.22% 12.37% -
ROE 1.63% 1.71% 2.59% 1.69% 1.69% 1.73% 2.06% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.47 15.35 18.41 20.06 21.47 23.19 22.19 -24.74%
EPS 2.38 2.50 3.68 2.35 2.32 2.37 2.75 -9.15%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 1.87 -
NAPS 1.4627 1.4621 1.4211 1.3911 1.3688 1.3669 1.3331 6.36%
Adjusted Per Share Value based on latest NOSH - 426,638
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.49 15.37 18.44 20.12 21.50 23.24 22.25 -24.80%
EPS 2.39 2.51 3.69 2.36 2.32 2.37 2.75 -8.90%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 1.88 -
NAPS 1.4649 1.4643 1.4232 1.3948 1.3711 1.3697 1.3367 6.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.71 0.80 0.70 0.67 0.65 0.74 0.82 -
P/RPS 4.91 5.21 3.80 3.34 3.03 3.19 3.69 20.91%
P/EPS 29.78 31.94 19.01 28.51 28.02 31.22 29.87 -0.20%
EY 3.36 3.13 5.26 3.51 3.57 3.20 3.35 0.19%
DY 0.00 0.00 3.21 0.00 0.00 0.00 2.28 -
P/NAPS 0.49 0.55 0.49 0.48 0.47 0.54 0.62 -14.48%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 24/05/12 22/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.77 0.76 0.70 0.70 0.70 0.69 0.76 -
P/RPS 5.32 4.95 3.80 3.49 3.26 2.97 3.42 34.14%
P/EPS 32.30 30.35 19.01 29.79 30.17 29.11 27.68 10.80%
EY 3.10 3.30 5.26 3.36 3.31 3.43 3.61 -9.63%
DY 0.00 0.00 3.21 0.00 0.00 0.00 2.46 -
P/NAPS 0.53 0.52 0.49 0.50 0.51 0.50 0.57 -4.72%

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