[SDRED] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -10.57%
YoY- 147.81%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 148,970 164,070 176,550 234,768 257,768 260,640 239,824 -27.22%
PBT 16,134 21,228 86,564 96,365 108,460 107,910 43,839 -48.67%
Tax -3,236 -3,987 -5,232 -10,971 -12,972 -10,786 -4,527 -20.06%
NP 12,898 17,241 81,332 85,394 95,488 97,124 39,312 -52.46%
-
NP to SH 12,898 17,241 81,332 85,394 95,488 97,124 39,312 -52.46%
-
Tax Rate 20.06% 18.78% 6.04% 11.38% 11.96% 10.00% 10.33% -
Total Cost 136,072 146,829 95,218 149,374 162,280 163,516 200,512 -22.79%
-
Net Worth 500,440 495,266 492,002 470,667 491,058 480,112 411,871 13.87%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 4,694 -
Div Payout % - - - - - - 11.94% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 500,440 495,266 492,002 470,667 491,058 480,112 411,871 13.87%
NOSH 427,142 425,925 426,271 412,142 426,303 426,122 426,854 0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.66% 10.51% 46.07% 36.37% 37.04% 37.26% 16.39% -
ROE 2.58% 3.48% 16.53% 18.14% 19.45% 20.23% 9.54% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 34.88 38.52 41.42 56.96 60.47 61.17 56.18 -27.24%
EPS 3.02 4.05 19.08 20.72 22.40 22.79 9.21 -52.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
NAPS 1.1716 1.1628 1.1542 1.142 1.1519 1.1267 0.9649 13.82%
Adjusted Per Share Value based on latest NOSH - 412,142
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 34.96 38.50 41.43 55.09 60.49 61.16 56.28 -27.21%
EPS 3.03 4.05 19.09 20.04 22.41 22.79 9.23 -52.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
NAPS 1.1744 1.1622 1.1546 1.1045 1.1524 1.1267 0.9665 13.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.53 0.39 0.43 0.56 0.67 0.73 0.91 -
P/RPS 1.52 1.01 1.04 0.98 1.11 1.19 1.62 -4.16%
P/EPS 17.55 9.63 2.25 2.70 2.99 3.20 9.88 46.72%
EY 5.70 10.38 44.37 37.00 33.43 31.22 10.12 -31.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.21 -
P/NAPS 0.45 0.34 0.37 0.49 0.58 0.65 0.94 -38.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 26/05/09 16/02/09 21/11/08 19/08/08 20/05/08 19/02/08 -
Price 0.61 0.50 0.44 0.45 0.67 0.69 0.82 -
P/RPS 1.75 1.30 1.06 0.79 1.11 1.13 1.46 12.85%
P/EPS 20.20 12.35 2.31 2.17 2.99 3.03 8.90 72.79%
EY 4.95 8.10 43.36 46.04 33.43 33.03 11.23 -42.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
P/NAPS 0.52 0.43 0.38 0.39 0.58 0.61 0.85 -27.95%

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