[SDRED] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -37.57%
YoY- -61.74%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 261,572 395,580 249,908 194,704 255,104 266,592 105,624 16.29%
PBT 51,640 60,592 34,528 20,760 41,136 38,936 15,868 21.71%
Tax -8,952 -20,172 -11,752 -9,996 -13,000 -4,256 -6,752 4.80%
NP 42,688 40,420 22,776 10,764 28,136 34,680 9,116 29.31%
-
NP to SH 42,688 40,420 22,776 10,764 28,136 34,680 9,116 29.31%
-
Tax Rate 17.34% 33.29% 34.04% 48.15% 31.60% 10.93% 42.55% -
Total Cost 218,884 355,160 227,132 183,940 226,968 231,912 96,508 14.60%
-
Net Worth 623,040 582,806 509,273 500,440 491,058 39,518,970 368,510 9.13%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 623,040 582,806 509,273 500,440 491,058 39,518,970 368,510 9.13%
NOSH 426,127 426,371 424,925 427,142 426,303 427,093 430,000 -0.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.32% 10.22% 9.11% 5.53% 11.03% 13.01% 8.63% -
ROE 6.85% 6.94% 4.47% 2.15% 5.73% 0.09% 2.47% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 61.38 92.78 58.81 45.58 59.84 62.42 24.56 16.47%
EPS 10.00 9.48 5.36 2.52 6.60 8.12 2.12 29.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4621 1.3669 1.1985 1.1716 1.1519 92.53 0.857 9.30%
Adjusted Per Share Value based on latest NOSH - 427,142
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 61.38 92.83 58.65 45.69 59.87 62.56 24.79 16.29%
EPS 10.02 9.49 5.34 2.53 6.60 8.14 2.14 29.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4621 1.3677 1.1951 1.1744 1.1524 92.7397 0.8648 9.13%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.80 0.74 0.54 0.53 0.67 1.16 0.40 -
P/RPS 1.30 0.80 0.92 1.16 1.12 1.86 1.63 -3.69%
P/EPS 7.99 7.81 10.07 21.03 10.15 14.29 18.87 -13.33%
EY 12.52 12.81 9.93 4.75 9.85 7.00 5.30 15.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.45 0.45 0.58 0.01 0.47 2.65%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 25/08/10 20/08/09 19/08/08 23/08/07 22/08/06 -
Price 0.76 0.69 0.73 0.61 0.67 0.98 0.40 -
P/RPS 1.24 0.74 1.24 1.34 1.12 1.57 1.63 -4.45%
P/EPS 7.59 7.28 13.62 24.21 10.15 12.07 18.87 -14.07%
EY 13.18 13.74 7.34 4.13 9.85 8.29 5.30 16.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.61 0.52 0.58 0.01 0.47 1.69%

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