[SDRED] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 0.59%
YoY- 24.63%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 284,248 278,842 287,689 291,098 320,950 354,452 370,684 -16.23%
PBT 55,108 56,096 55,010 57,675 59,747 61,985 59,693 -5.19%
Tax -8,437 -8,011 -9,203 -11,122 -13,466 -16,271 -17,960 -39.59%
NP 46,671 48,085 45,807 46,553 46,281 45,714 41,733 7.74%
-
NP to SH 46,671 48,085 45,807 46,553 46,281 45,714 41,733 7.74%
-
Tax Rate 15.31% 14.28% 16.73% 19.28% 22.54% 26.25% 30.09% -
Total Cost 237,577 230,757 241,882 244,545 274,669 308,738 328,951 -19.51%
-
Net Worth 651,974 645,326 631,946 623,295 623,040 605,569 593,496 6.47%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 9,587 9,587 9,587 9,587 9,587 9,587 7,978 13.04%
Div Payout % 20.54% 19.94% 20.93% 20.60% 20.72% 20.97% 19.12% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 651,974 645,326 631,946 623,295 623,040 605,569 593,496 6.47%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.42% 17.24% 15.92% 15.99% 14.42% 12.90% 11.26% -
ROE 7.16% 7.45% 7.25% 7.47% 7.43% 7.55% 7.03% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.70 65.44 67.51 68.31 75.32 83.18 86.88 -16.16%
EPS 10.95 11.28 10.75 10.92 10.86 10.73 9.78 7.83%
DPS 2.25 2.25 2.25 2.25 2.25 2.25 1.87 13.13%
NAPS 1.53 1.5144 1.483 1.4627 1.4621 1.4211 1.3911 6.55%
Adjusted Per Share Value based on latest NOSH - 426,127
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.80 65.53 67.61 68.41 75.43 83.30 87.12 -16.24%
EPS 10.97 11.30 10.77 10.94 10.88 10.74 9.81 7.74%
DPS 2.25 2.25 2.25 2.25 2.25 2.25 1.88 12.73%
NAPS 1.5323 1.5166 1.4852 1.4649 1.4643 1.4232 1.3948 6.47%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.01 0.815 0.80 0.71 0.80 0.70 0.67 -
P/RPS 1.51 1.25 1.18 1.04 1.06 0.84 0.77 56.73%
P/EPS 9.22 7.22 7.44 6.50 7.37 6.53 6.85 21.92%
EY 10.84 13.85 13.44 15.39 13.58 15.33 14.60 -18.02%
DY 2.23 2.76 2.81 3.17 2.81 3.21 2.79 -13.88%
P/NAPS 0.66 0.54 0.54 0.49 0.55 0.49 0.48 23.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 29/05/13 26/02/13 22/11/12 29/08/12 24/05/12 22/02/12 -
Price 1.00 1.04 0.77 0.77 0.76 0.70 0.70 -
P/RPS 1.50 1.59 1.14 1.13 1.01 0.84 0.81 50.85%
P/EPS 9.13 9.22 7.16 7.05 7.00 6.53 7.16 17.60%
EY 10.95 10.85 13.96 14.19 14.29 15.33 13.97 -15.00%
DY 2.25 2.16 2.92 2.92 2.96 3.21 2.67 -10.79%
P/NAPS 0.65 0.69 0.52 0.53 0.52 0.49 0.50 19.13%

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