[SDRED] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -13.62%
YoY- -84.99%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 271,382 248,231 234,430 211,181 169,733 148,970 164,070 39.81%
PBT 37,458 31,391 27,949 21,445 18,285 16,134 21,228 45.97%
Tax -11,184 -10,425 -9,986 -9,241 -4,157 -3,236 -3,987 98.77%
NP 26,274 20,966 17,963 12,204 14,128 12,898 17,241 32.39%
-
NP to SH 26,274 20,966 17,963 12,204 14,128 12,898 17,241 32.39%
-
Tax Rate 29.86% 33.21% 35.73% 43.09% 22.73% 20.06% 18.78% -
Total Cost 245,108 227,265 216,467 198,977 155,605 136,072 146,829 40.67%
-
Net Worth 513,430 509,273 504,643 505,895 503,292 500,440 495,266 2.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,393 6,393 6,393 - - - - -
Div Payout % 24.34% 30.50% 35.59% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 513,430 509,273 504,643 505,895 503,292 500,440 495,266 2.42%
NOSH 426,047 424,925 426,255 425,479 430,238 427,142 425,925 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.68% 8.45% 7.66% 5.78% 8.32% 8.66% 10.51% -
ROE 5.12% 4.12% 3.56% 2.41% 2.81% 2.58% 3.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 63.70 58.42 55.00 49.63 39.45 34.88 38.52 39.79%
EPS 6.17 4.93 4.21 2.87 3.28 3.02 4.05 32.36%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.2051 1.1985 1.1839 1.189 1.1698 1.1716 1.1628 2.40%
Adjusted Per Share Value based on latest NOSH - 425,479
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 63.69 58.25 55.01 49.56 39.83 34.96 38.50 39.83%
EPS 6.17 4.92 4.22 2.86 3.32 3.03 4.05 32.36%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.2049 1.1951 1.1843 1.1872 1.1811 1.1744 1.1622 2.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.70 0.54 0.55 0.59 0.59 0.53 0.39 -
P/RPS 1.10 0.92 1.00 1.19 1.50 1.52 1.01 5.85%
P/EPS 11.35 10.94 13.05 20.57 17.97 17.55 9.63 11.56%
EY 8.81 9.14 7.66 4.86 5.57 5.70 10.38 -10.34%
DY 2.14 2.78 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.46 0.50 0.50 0.45 0.34 42.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 25/05/10 23/02/10 24/11/09 20/08/09 26/05/09 -
Price 0.74 0.73 0.52 0.58 0.57 0.61 0.50 -
P/RPS 1.16 1.25 0.95 1.17 1.44 1.75 1.30 -7.30%
P/EPS 12.00 14.80 12.34 20.22 17.36 20.20 12.35 -1.89%
EY 8.33 6.76 8.10 4.95 5.76 4.95 8.10 1.88%
DY 2.03 2.05 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.44 0.49 0.49 0.52 0.43 26.22%

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