[SDRED] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -6.62%
YoY- 5.61%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 256,436 348,168 283,196 261,572 395,580 249,908 194,704 4.69%
PBT 89,608 60,452 47,688 51,640 60,592 34,528 20,760 27.58%
Tax -3,644 -18,128 -10,656 -8,952 -20,172 -11,752 -9,996 -15.47%
NP 85,964 42,324 37,032 42,688 40,420 22,776 10,764 41.35%
-
NP to SH 85,964 42,324 37,032 42,688 40,420 22,776 10,764 41.35%
-
Tax Rate 4.07% 29.99% 22.35% 17.34% 33.29% 34.04% 48.15% -
Total Cost 170,472 305,844 246,164 218,884 355,160 227,132 183,940 -1.25%
-
Net Worth 795,962 715,722 651,974 623,040 582,806 509,273 500,440 8.03%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 795,962 715,722 651,974 623,040 582,806 509,273 500,440 8.03%
NOSH 426,127 426,127 426,127 426,127 426,371 424,925 427,142 -0.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 33.52% 12.16% 13.08% 16.32% 10.22% 9.11% 5.53% -
ROE 10.80% 5.91% 5.68% 6.85% 6.94% 4.47% 2.15% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 60.18 81.71 66.46 61.38 92.78 58.81 45.58 4.73%
EPS 20.16 9.92 8.68 10.00 9.48 5.36 2.52 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8679 1.6796 1.53 1.4621 1.3669 1.1985 1.1716 8.08%
Adjusted Per Share Value based on latest NOSH - 426,127
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 60.18 81.71 66.46 61.38 92.83 58.65 45.69 4.69%
EPS 20.17 9.93 8.69 10.02 9.49 5.34 2.53 41.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8679 1.6796 1.53 1.4621 1.3677 1.1951 1.1744 8.03%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.96 1.05 1.01 0.80 0.74 0.54 0.53 -
P/RPS 1.60 1.29 1.52 1.30 0.80 0.92 1.16 5.50%
P/EPS 4.76 10.57 11.62 7.99 7.81 10.07 21.03 -21.92%
EY 21.01 9.46 8.60 12.52 12.81 9.93 4.75 28.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.66 0.55 0.54 0.45 0.45 2.10%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 20/08/14 20/08/13 29/08/12 24/08/11 25/08/10 20/08/09 -
Price 0.92 1.34 1.00 0.76 0.69 0.73 0.61 -
P/RPS 1.53 1.64 1.50 1.24 0.74 1.24 1.34 2.23%
P/EPS 4.56 13.49 11.51 7.59 7.28 13.62 24.21 -24.27%
EY 21.93 7.41 8.69 13.18 13.74 7.34 4.13 32.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.80 0.65 0.52 0.50 0.61 0.52 -0.98%

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