[SDRED] QoQ Quarter Result on 31-Mar-2011 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 107.51%
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 85,601 91,502 98,895 94,686 105,095 83,741 62,477 23.28%
PBT 14,587 13,632 15,148 16,326 9,812 9,596 8,632 41.73%
Tax -4,561 -3,744 -5,043 -4,612 -4,167 -2,481 -2,938 33.96%
NP 10,026 9,888 10,105 11,714 5,645 7,115 5,694 45.66%
-
NP to SH 10,026 9,888 10,105 11,714 5,645 7,115 5,694 45.66%
-
Tax Rate 31.27% 27.46% 33.29% 28.25% 42.47% 25.85% 34.04% -
Total Cost 75,575 81,614 88,790 82,972 99,450 76,626 56,783 20.93%
-
Net Worth 593,496 583,392 582,806 568,758 526,011 513,430 509,273 10.71%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 7,978 - - - -
Div Payout % - - - 68.11% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 593,496 583,392 582,806 568,758 526,011 513,430 509,273 10.71%
NOSH 426,638 426,206 426,371 426,643 427,651 426,047 424,925 0.26%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.71% 10.81% 10.22% 12.37% 5.37% 8.50% 9.11% -
ROE 1.69% 1.69% 1.73% 2.06% 1.07% 1.39% 1.12% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.06 21.47 23.19 22.19 24.57 19.66 14.70 22.95%
EPS 2.35 2.32 2.37 2.75 1.32 1.67 1.34 45.27%
DPS 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
NAPS 1.3911 1.3688 1.3669 1.3331 1.23 1.2051 1.1985 10.41%
Adjusted Per Share Value based on latest NOSH - 426,643
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.09 21.47 23.21 22.22 24.66 19.65 14.66 23.30%
EPS 2.35 2.32 2.37 2.75 1.32 1.67 1.34 45.27%
DPS 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
NAPS 1.3928 1.3691 1.3677 1.3347 1.2344 1.2049 1.1951 10.71%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.67 0.65 0.74 0.82 0.79 0.70 0.54 -
P/RPS 3.34 3.03 3.19 3.69 3.21 3.56 3.67 -6.07%
P/EPS 28.51 28.02 31.22 29.87 59.85 41.92 40.30 -20.55%
EY 3.51 3.57 3.20 3.35 1.67 2.39 2.48 25.97%
DY 0.00 0.00 0.00 2.28 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.54 0.62 0.64 0.58 0.45 4.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 24/08/11 25/05/11 22/02/11 23/11/10 25/08/10 -
Price 0.70 0.70 0.69 0.76 0.77 0.74 0.73 -
P/RPS 3.49 3.26 2.97 3.42 3.13 3.76 4.96 -20.83%
P/EPS 29.79 30.17 29.11 27.68 58.33 44.31 54.48 -33.05%
EY 3.36 3.31 3.43 3.61 1.71 2.26 1.84 49.23%
DY 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.50 0.57 0.63 0.61 0.61 -12.38%

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