[SDRED] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 11.73%
YoY- 44.84%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 291,098 320,950 354,452 370,684 390,178 382,417 345,999 -10.85%
PBT 57,675 59,747 61,985 59,693 54,918 50,882 44,366 19.05%
Tax -11,122 -13,466 -16,271 -17,960 -17,566 -16,303 -14,198 -14.98%
NP 46,553 46,281 45,714 41,733 37,352 34,579 30,168 33.43%
-
NP to SH 46,553 46,281 45,714 41,733 37,352 34,579 30,168 33.43%
-
Tax Rate 19.28% 22.54% 26.25% 30.09% 31.99% 32.04% 32.00% -
Total Cost 244,545 274,669 308,738 328,951 352,826 347,838 315,831 -15.63%
-
Net Worth 623,295 623,040 605,569 593,496 583,392 582,806 568,758 6.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 9,587 9,587 9,587 7,978 7,978 7,978 7,978 12.99%
Div Payout % 20.60% 20.72% 20.97% 19.12% 21.36% 23.07% 26.45% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 623,295 623,040 605,569 593,496 583,392 582,806 568,758 6.27%
NOSH 426,127 426,127 426,127 426,127 426,206 426,371 426,643 -0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 15.99% 14.42% 12.90% 11.26% 9.57% 9.04% 8.72% -
ROE 7.47% 7.43% 7.55% 7.03% 6.40% 5.93% 5.30% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 68.31 75.32 83.18 86.88 91.55 89.69 81.10 -10.78%
EPS 10.92 10.86 10.73 9.78 8.76 8.11 7.07 33.51%
DPS 2.25 2.25 2.25 1.87 1.87 1.87 1.87 13.08%
NAPS 1.4627 1.4621 1.4211 1.3911 1.3688 1.3669 1.3331 6.36%
Adjusted Per Share Value based on latest NOSH - 426,638
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 68.41 75.43 83.30 87.12 91.70 89.88 81.32 -10.85%
EPS 10.94 10.88 10.74 9.81 8.78 8.13 7.09 33.42%
DPS 2.25 2.25 2.25 1.88 1.88 1.88 1.88 12.68%
NAPS 1.4649 1.4643 1.4232 1.3948 1.3711 1.3697 1.3367 6.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.71 0.80 0.70 0.67 0.65 0.74 0.82 -
P/RPS 1.04 1.06 0.84 0.77 0.71 0.83 1.01 1.96%
P/EPS 6.50 7.37 6.53 6.85 7.42 9.12 11.60 -31.96%
EY 15.39 13.58 15.33 14.60 13.48 10.96 8.62 47.01%
DY 3.17 2.81 3.21 2.79 2.88 2.53 2.28 24.49%
P/NAPS 0.49 0.55 0.49 0.48 0.47 0.54 0.62 -14.48%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 24/05/12 22/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.77 0.76 0.70 0.70 0.70 0.69 0.76 -
P/RPS 1.13 1.01 0.84 0.81 0.76 0.77 0.94 13.01%
P/EPS 7.05 7.00 6.53 7.16 7.99 8.51 10.75 -24.45%
EY 14.19 14.29 15.33 13.97 12.52 11.75 9.30 32.43%
DY 2.92 2.96 3.21 2.67 2.67 2.71 2.46 12.07%
P/NAPS 0.53 0.52 0.49 0.50 0.51 0.50 0.57 -4.72%

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