[SDRED] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -78.8%
YoY- -82.25%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 211,181 169,733 148,970 164,070 176,550 234,768 257,768 -12.41%
PBT 21,445 18,285 16,134 21,228 86,564 96,365 108,460 -65.96%
Tax -9,241 -4,157 -3,236 -3,987 -5,232 -10,971 -12,972 -20.18%
NP 12,204 14,128 12,898 17,241 81,332 85,394 95,488 -74.53%
-
NP to SH 12,204 14,128 12,898 17,241 81,332 85,394 95,488 -74.53%
-
Tax Rate 43.09% 22.73% 20.06% 18.78% 6.04% 11.38% 11.96% -
Total Cost 198,977 155,605 136,072 146,829 95,218 149,374 162,280 14.51%
-
Net Worth 505,895 503,292 500,440 495,266 492,002 470,667 491,058 1.99%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 505,895 503,292 500,440 495,266 492,002 470,667 491,058 1.99%
NOSH 425,479 430,238 427,142 425,925 426,271 412,142 426,303 -0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.78% 8.32% 8.66% 10.51% 46.07% 36.37% 37.04% -
ROE 2.41% 2.81% 2.58% 3.48% 16.53% 18.14% 19.45% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 49.63 39.45 34.88 38.52 41.42 56.96 60.47 -12.30%
EPS 2.87 3.28 3.02 4.05 19.08 20.72 22.40 -74.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.189 1.1698 1.1716 1.1628 1.1542 1.142 1.1519 2.12%
Adjusted Per Share Value based on latest NOSH - 425,925
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 49.56 39.83 34.96 38.50 41.43 55.09 60.49 -12.40%
EPS 2.86 3.32 3.03 4.05 19.09 20.04 22.41 -74.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1872 1.1811 1.1744 1.1622 1.1546 1.1045 1.1524 1.99%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.59 0.59 0.53 0.39 0.43 0.56 0.67 -
P/RPS 1.19 1.50 1.52 1.01 1.04 0.98 1.11 4.73%
P/EPS 20.57 17.97 17.55 9.63 2.25 2.70 2.99 260.45%
EY 4.86 5.57 5.70 10.38 44.37 37.00 33.43 -72.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.45 0.34 0.37 0.49 0.58 -9.39%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 20/08/09 26/05/09 16/02/09 21/11/08 19/08/08 -
Price 0.58 0.57 0.61 0.50 0.44 0.45 0.67 -
P/RPS 1.17 1.44 1.75 1.30 1.06 0.79 1.11 3.56%
P/EPS 20.22 17.36 20.20 12.35 2.31 2.17 2.99 256.36%
EY 4.95 5.76 4.95 8.10 43.36 46.04 33.43 -71.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.52 0.43 0.38 0.39 0.58 -10.60%

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