[SDRED] QoQ TTM Result on 30-Sep-2024 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 19.25%
YoY- 51.53%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 350,111 278,270 227,447 192,688 185,688 175,953 138,513 85.24%
PBT 41,787 32,611 28,762 32,118 26,593 24,009 12,614 121.74%
Tax -11,077 -6,858 -3,973 -5,758 -6,326 -6,750 -6,499 42.54%
NP 30,710 25,753 24,789 26,360 20,267 17,259 6,115 192.40%
-
NP to SH 30,710 25,753 24,789 26,360 20,267 17,259 6,115 192.40%
-
Tax Rate 26.51% 21.03% 13.81% 17.93% 23.79% 28.11% 51.52% -
Total Cost 319,401 252,517 202,658 166,328 165,421 158,694 132,398 79.58%
-
Net Worth 902,992 896,360 887,837 877,397 880,082 871,857 85,766,784 -95.15%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 12,783 12,783 12,783 10,653 10,653 10,653 10,653 12.88%
Div Payout % 41.63% 49.64% 51.57% 40.41% 52.56% 61.73% 174.21% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 902,992 896,360 887,837 877,397 880,082 871,857 85,766,784 -95.15%
NOSH 425,498 426,128 426,128 426,128 426,128 426,128 426,128 -0.09%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.77% 9.25% 10.90% 13.68% 10.91% 9.81% 4.41% -
ROE 3.40% 2.87% 2.79% 3.00% 2.30% 1.98% 0.01% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 82.28 65.30 53.38 45.22 43.58 41.29 32.51 85.40%
EPS 7.22 6.04 5.82 6.19 4.76 4.05 1.44 192.08%
DPS 3.00 3.00 3.00 2.50 2.50 2.50 2.50 12.88%
NAPS 2.1222 2.1035 2.0835 2.059 2.0653 2.046 201.27 -95.15%
Adjusted Per Share Value based on latest NOSH - 425,498
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 82.28 65.40 53.45 45.29 43.64 41.35 32.55 85.25%
EPS 7.22 6.05 5.83 6.20 4.76 4.06 1.44 192.08%
DPS 3.00 3.00 3.00 2.50 2.50 2.50 2.50 12.88%
NAPS 2.1222 2.1066 2.0866 2.062 2.0684 2.049 201.5678 -95.15%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.64 0.64 0.625 0.57 0.60 0.435 0.44 -
P/RPS 0.78 0.98 1.17 1.26 1.38 1.05 1.35 -30.56%
P/EPS 8.87 10.59 10.74 9.21 12.62 10.74 30.66 -56.15%
EY 11.28 9.44 9.31 10.85 7.93 9.31 3.26 128.25%
DY 4.69 4.69 4.80 4.39 4.17 5.75 5.68 -11.95%
P/NAPS 0.30 0.30 0.30 0.28 0.29 0.21 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 21/08/24 31/05/24 26/02/24 28/11/23 22/08/23 30/05/23 -
Price 0.58 0.65 0.64 0.595 0.56 0.57 0.42 -
P/RPS 0.70 1.00 1.20 1.32 1.29 1.38 1.29 -33.39%
P/EPS 8.04 10.76 11.00 9.62 11.77 14.07 29.27 -57.64%
EY 12.44 9.30 9.09 10.40 8.49 7.11 3.42 135.96%
DY 5.17 4.62 4.69 4.20 4.46 4.39 5.95 -8.91%
P/NAPS 0.27 0.31 0.31 0.29 0.27 0.28 0.00 -

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