[SDRED] QoQ TTM Result on 31-Mar-2018 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -39.98%
YoY- 40.16%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 258,966 226,668 210,647 217,334 199,500 195,315 219,876 11.49%
PBT 27,586 107,022 97,417 99,751 150,221 68,443 70,273 -46.29%
Tax -17,175 -18,149 -14,695 -16,393 -11,340 -12,209 -12,363 24.42%
NP 10,411 88,873 82,722 83,358 138,881 56,234 57,910 -68.04%
-
NP to SH 10,411 88,873 82,722 83,358 138,881 56,234 57,910 -68.04%
-
Tax Rate 62.26% 16.96% 15.08% 16.43% 7.55% 17.84% 17.59% -
Total Cost 248,555 137,795 127,925 133,976 60,619 139,081 161,966 32.94%
-
Net Worth 883,616 878,503 861,841 897,806 953,246 887,750 886,258 -0.19%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 10,653 10,653 10,653 10,653 10,653 10,653 10,653 0.00%
Div Payout % 102.33% 11.99% 12.88% 12.78% 7.67% 18.94% 18.40% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 883,616 878,503 861,841 897,806 953,246 887,750 886,258 -0.19%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.02% 39.21% 39.27% 38.35% 69.61% 28.79% 26.34% -
ROE 1.18% 10.12% 9.60% 9.28% 14.57% 6.33% 6.53% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 60.77 53.19 49.43 51.00 46.82 45.83 51.60 11.48%
EPS 2.44 20.86 19.41 19.56 32.59 13.20 13.59 -68.07%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 2.0736 2.0616 2.0225 2.1069 2.237 2.0833 2.0798 -0.19%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 60.77 53.19 49.43 51.00 46.82 45.83 51.60 11.48%
EPS 2.44 20.86 19.41 19.56 32.59 13.20 13.59 -68.07%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 2.0736 2.0616 2.0225 2.1069 2.237 2.0833 2.0798 -0.19%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.685 0.73 0.755 0.81 1.03 1.14 1.10 -
P/RPS 1.13 1.37 1.53 1.59 2.20 2.49 2.13 -34.39%
P/EPS 28.04 3.50 3.89 4.14 3.16 8.64 8.09 128.50%
EY 3.57 28.57 25.71 24.15 31.64 11.58 12.35 -56.18%
DY 3.65 3.42 3.31 3.09 2.43 2.19 2.27 37.13%
P/NAPS 0.33 0.35 0.37 0.38 0.46 0.55 0.53 -27.02%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 29/08/18 24/05/18 27/02/18 29/11/17 24/08/17 -
Price 0.67 0.67 0.795 0.77 0.88 1.06 1.09 -
P/RPS 1.10 1.26 1.61 1.51 1.88 2.31 2.11 -35.14%
P/EPS 27.42 3.21 4.10 3.94 2.70 8.03 8.02 126.44%
EY 3.65 31.13 24.42 25.40 37.04 12.45 12.47 -55.81%
DY 3.73 3.73 3.14 3.25 2.84 2.36 2.29 38.31%
P/NAPS 0.32 0.32 0.39 0.37 0.39 0.51 0.52 -27.58%

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