[SDRED] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 4.97%
YoY- 5.19%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 345,398 307,946 284,248 278,842 287,689 291,098 320,950 5.00%
PBT 62,041 55,139 55,108 56,096 55,010 57,675 59,747 2.53%
Tax -12,727 -9,128 -8,437 -8,011 -9,203 -11,122 -13,466 -3.68%
NP 49,314 46,011 46,671 48,085 45,807 46,553 46,281 4.31%
-
NP to SH 49,314 46,011 46,671 48,085 45,807 46,553 46,281 4.31%
-
Tax Rate 20.51% 16.55% 15.31% 14.28% 16.73% 19.28% 22.54% -
Total Cost 296,084 261,935 237,577 230,757 241,882 244,545 274,669 5.11%
-
Net Worth 426,127 660,113 651,974 645,326 631,946 623,295 623,040 -22.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,582 9,587 9,587 9,587 9,587 9,587 9,587 -0.03%
Div Payout % 19.43% 20.84% 20.54% 19.94% 20.93% 20.60% 20.72% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 426,127 660,113 651,974 645,326 631,946 623,295 623,040 -22.31%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.28% 14.94% 16.42% 17.24% 15.92% 15.99% 14.42% -
ROE 11.57% 6.97% 7.16% 7.45% 7.25% 7.47% 7.43% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.06 72.27 66.70 65.44 67.51 68.31 75.32 5.00%
EPS 11.57 10.80 10.95 11.28 10.75 10.92 10.86 4.30%
DPS 2.25 2.25 2.25 2.25 2.25 2.25 2.25 0.00%
NAPS 1.00 1.5491 1.53 1.5144 1.483 1.4627 1.4621 -22.31%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.17 72.37 66.80 65.53 67.61 68.41 75.43 4.99%
EPS 11.59 10.81 10.97 11.30 10.77 10.94 10.88 4.29%
DPS 2.25 2.25 2.25 2.25 2.25 2.25 2.25 0.00%
NAPS 1.0015 1.5514 1.5323 1.5166 1.4852 1.4649 1.4643 -22.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.885 0.91 1.01 0.815 0.80 0.71 0.80 -
P/RPS 1.09 1.26 1.51 1.25 1.18 1.04 1.06 1.87%
P/EPS 7.65 8.43 9.22 7.22 7.44 6.50 7.37 2.51%
EY 13.08 11.87 10.84 13.85 13.44 15.39 13.58 -2.46%
DY 2.54 2.47 2.23 2.76 2.81 3.17 2.81 -6.49%
P/NAPS 0.89 0.59 0.66 0.54 0.54 0.49 0.55 37.71%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 22/11/13 20/08/13 29/05/13 26/02/13 22/11/12 29/08/12 -
Price 0.935 0.90 1.00 1.04 0.77 0.77 0.76 -
P/RPS 1.15 1.25 1.50 1.59 1.14 1.13 1.01 9.01%
P/EPS 8.08 8.34 9.13 9.22 7.16 7.05 7.00 10.00%
EY 12.38 12.00 10.95 10.85 13.96 14.19 14.29 -9.09%
DY 2.41 2.50 2.25 2.16 2.92 2.92 2.96 -12.77%
P/NAPS 0.94 0.58 0.65 0.69 0.52 0.53 0.52 48.23%

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