[SDRED] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 9.54%
YoY- 51.53%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 287,689 291,098 320,950 354,452 370,684 390,178 382,417 -17.21%
PBT 55,010 57,675 59,747 61,985 59,693 54,918 50,882 5.31%
Tax -9,203 -11,122 -13,466 -16,271 -17,960 -17,566 -16,303 -31.57%
NP 45,807 46,553 46,281 45,714 41,733 37,352 34,579 20.51%
-
NP to SH 45,807 46,553 46,281 45,714 41,733 37,352 34,579 20.51%
-
Tax Rate 16.73% 19.28% 22.54% 26.25% 30.09% 31.99% 32.04% -
Total Cost 241,882 244,545 274,669 308,738 328,951 352,826 347,838 -21.42%
-
Net Worth 631,946 623,295 623,040 605,569 593,496 583,392 582,806 5.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,587 9,587 9,587 9,587 7,978 7,978 7,978 12.96%
Div Payout % 20.93% 20.60% 20.72% 20.97% 19.12% 21.36% 23.07% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 631,946 623,295 623,040 605,569 593,496 583,392 582,806 5.51%
NOSH 426,127 426,127 426,127 426,127 426,127 426,206 426,371 -0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.92% 15.99% 14.42% 12.90% 11.26% 9.57% 9.04% -
ROE 7.25% 7.47% 7.43% 7.55% 7.03% 6.40% 5.93% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 67.51 68.31 75.32 83.18 86.88 91.55 89.69 -17.18%
EPS 10.75 10.92 10.86 10.73 9.78 8.76 8.11 20.56%
DPS 2.25 2.25 2.25 2.25 1.87 1.87 1.87 13.06%
NAPS 1.483 1.4627 1.4621 1.4211 1.3911 1.3688 1.3669 5.55%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 67.61 68.41 75.43 83.30 87.12 91.70 89.88 -17.21%
EPS 10.77 10.94 10.88 10.74 9.81 8.78 8.13 20.51%
DPS 2.25 2.25 2.25 2.25 1.88 1.88 1.88 12.66%
NAPS 1.4852 1.4649 1.4643 1.4232 1.3948 1.3711 1.3697 5.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.80 0.71 0.80 0.70 0.67 0.65 0.74 -
P/RPS 1.18 1.04 1.06 0.84 0.77 0.71 0.83 26.30%
P/EPS 7.44 6.50 7.37 6.53 6.85 7.42 9.12 -12.63%
EY 13.44 15.39 13.58 15.33 14.60 13.48 10.96 14.49%
DY 2.81 3.17 2.81 3.21 2.79 2.88 2.53 7.21%
P/NAPS 0.54 0.49 0.55 0.49 0.48 0.47 0.54 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 29/08/12 24/05/12 22/02/12 23/11/11 24/08/11 -
Price 0.77 0.77 0.76 0.70 0.70 0.70 0.69 -
P/RPS 1.14 1.13 1.01 0.84 0.81 0.76 0.77 29.74%
P/EPS 7.16 7.05 7.00 6.53 7.16 7.99 8.51 -10.83%
EY 13.96 14.19 14.29 15.33 13.97 12.52 11.75 12.11%
DY 2.92 2.92 2.96 3.21 2.67 2.67 2.71 5.07%
P/NAPS 0.52 0.53 0.52 0.49 0.50 0.51 0.50 2.63%

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