[SDRED] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -88.29%
YoY- -92.5%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 260,808 254,992 256,126 258,966 226,668 210,647 217,334 12.91%
PBT 35,630 37,641 35,715 27,586 107,022 97,417 99,751 -49.62%
Tax -12,264 -12,120 -11,299 -17,175 -18,149 -14,695 -16,393 -17.57%
NP 23,366 25,521 24,416 10,411 88,873 82,722 83,358 -57.13%
-
NP to SH 23,366 25,521 24,416 10,411 88,873 82,722 83,358 -57.13%
-
Tax Rate 34.42% 32.20% 31.64% 62.26% 16.96% 15.08% 16.43% -
Total Cost 237,442 229,471 231,710 248,555 137,795 127,925 133,976 46.39%
-
Net Worth 850,762 855,322 859,072 883,616 878,503 861,841 897,806 -3.52%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 8,522 8,522 8,522 10,653 10,653 10,653 10,653 -13.81%
Div Payout % 36.47% 33.39% 34.91% 102.33% 11.99% 12.88% 12.78% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 850,762 855,322 859,072 883,616 878,503 861,841 897,806 -3.52%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.96% 10.01% 9.53% 4.02% 39.21% 39.27% 38.35% -
ROE 2.75% 2.98% 2.84% 1.18% 10.12% 9.60% 9.28% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 61.20 59.84 60.11 60.77 53.19 49.43 51.00 12.91%
EPS 5.48 5.99 5.73 2.44 20.86 19.41 19.56 -57.15%
DPS 2.00 2.00 2.00 2.50 2.50 2.50 2.50 -13.81%
NAPS 1.9965 2.0072 2.016 2.0736 2.0616 2.0225 2.1069 -3.52%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 61.29 59.93 60.19 60.86 53.27 49.51 51.08 12.90%
EPS 5.49 6.00 5.74 2.45 20.89 19.44 19.59 -57.14%
DPS 2.00 2.00 2.00 2.50 2.50 2.50 2.50 -13.81%
NAPS 1.9994 2.0102 2.019 2.0767 2.0646 2.0255 2.11 -3.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.625 0.67 0.66 0.685 0.73 0.755 0.81 -
P/RPS 1.02 1.12 1.10 1.13 1.37 1.53 1.59 -25.59%
P/EPS 11.40 11.19 11.52 28.04 3.50 3.89 4.14 96.33%
EY 8.77 8.94 8.68 3.57 28.57 25.71 24.15 -49.06%
DY 3.20 2.99 3.03 3.65 3.42 3.31 3.09 2.35%
P/NAPS 0.31 0.33 0.33 0.33 0.35 0.37 0.38 -12.68%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 26/08/19 27/05/19 27/02/19 28/11/18 29/08/18 24/05/18 -
Price 0.60 0.65 0.65 0.67 0.67 0.795 0.77 -
P/RPS 0.98 1.09 1.08 1.10 1.26 1.61 1.51 -25.01%
P/EPS 10.94 10.85 11.34 27.42 3.21 4.10 3.94 97.42%
EY 9.14 9.21 8.81 3.65 31.13 24.42 25.40 -49.37%
DY 3.33 3.08 3.08 3.73 3.73 3.14 3.25 1.63%
P/NAPS 0.30 0.32 0.32 0.32 0.32 0.39 0.37 -13.03%

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