[SDRED] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -8.66%
YoY- -7.44%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 85,348 70,799 69,607 82,192 61,650 65,393 78,454 5.77%
PBT 11,591 11,922 19,704 11,922 11,560 12,910 18,618 -27.06%
Tax -2,091 -2,664 -1,731 -2,642 -1,400 -2,238 -2,923 -19.99%
NP 9,500 9,258 17,973 9,280 10,160 10,672 15,695 -28.42%
-
NP to SH 9,500 9,258 17,973 9,280 10,160 10,672 15,695 -28.42%
-
Tax Rate 18.04% 22.35% 8.79% 22.16% 12.11% 17.34% 15.70% -
Total Cost 75,848 61,541 51,634 72,912 51,490 54,721 62,759 13.44%
-
Net Worth 660,113 651,974 645,326 631,946 623,295 623,040 605,569 5.91%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 9,587 - - - 9,587 -
Div Payout % - - 53.35% - - - 61.09% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 660,113 651,974 645,326 631,946 623,295 623,040 605,569 5.91%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.13% 13.08% 25.82% 11.29% 16.48% 16.32% 20.01% -
ROE 1.44% 1.42% 2.79% 1.47% 1.63% 1.71% 2.59% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.03 16.61 16.33 19.29 14.47 15.35 18.41 5.77%
EPS 2.23 2.17 4.22 2.18 2.38 2.50 3.68 -28.36%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.25 -
NAPS 1.5491 1.53 1.5144 1.483 1.4627 1.4621 1.4211 5.91%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.03 16.61 16.33 19.29 14.47 15.35 18.41 5.77%
EPS 2.23 2.17 4.22 2.18 2.38 2.50 3.68 -28.36%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.25 -
NAPS 1.5491 1.53 1.5144 1.483 1.4627 1.4621 1.4211 5.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.91 1.01 0.815 0.80 0.71 0.80 0.70 -
P/RPS 4.54 6.08 4.99 4.15 4.91 5.21 3.80 12.58%
P/EPS 40.82 46.49 19.32 36.74 29.78 31.94 19.01 66.36%
EY 2.45 2.15 5.18 2.72 3.36 3.13 5.26 -39.88%
DY 0.00 0.00 2.76 0.00 0.00 0.00 3.21 -
P/NAPS 0.59 0.66 0.54 0.54 0.49 0.55 0.49 13.16%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 20/08/13 29/05/13 26/02/13 22/11/12 29/08/12 24/05/12 -
Price 0.90 1.00 1.04 0.77 0.77 0.76 0.70 -
P/RPS 4.49 6.02 6.37 3.99 5.32 4.95 3.80 11.75%
P/EPS 40.37 46.03 24.66 35.36 32.30 30.35 19.01 65.13%
EY 2.48 2.17 4.06 2.83 3.10 3.30 5.26 -39.39%
DY 0.00 0.00 2.16 0.00 0.00 0.00 3.21 -
P/NAPS 0.58 0.65 0.69 0.52 0.53 0.52 0.49 11.88%

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