[SDRED] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -16.43%
YoY- -40.9%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 254,086 380,794 292,436 218,532 207,206 258,950 89,692 18.93%
PBT 48,940 57,560 36,456 17,438 23,324 46,414 19,406 16.65%
Tax -7,276 -17,574 -10,838 -8,442 -8,102 -7,732 -3,480 13.06%
NP 41,664 39,986 25,618 8,996 15,222 38,682 15,926 17.36%
-
NP to SH 41,664 39,986 25,618 8,996 15,222 38,682 15,926 17.36%
-
Tax Rate 14.87% 30.53% 29.73% 48.41% 34.74% 16.66% 17.93% -
Total Cost 212,422 340,808 266,818 209,536 191,984 220,268 73,766 19.25%
-
Net Worth 623,295 583,505 512,828 496,392 485,573 402,071 365,659 9.28%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 623,295 583,505 512,828 496,392 485,573 402,071 365,659 9.28%
NOSH 426,127 426,289 425,548 424,339 425,195 426,013 425,828 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.40% 10.50% 8.76% 4.12% 7.35% 14.94% 17.76% -
ROE 6.68% 6.85% 5.00% 1.81% 3.13% 9.62% 4.36% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 59.63 89.33 68.72 51.50 48.73 60.78 21.06 18.92%
EPS 9.78 9.38 6.02 2.12 3.58 9.08 3.74 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4627 1.3688 1.2051 1.1698 1.142 0.9438 0.8587 9.27%
Adjusted Per Share Value based on latest NOSH - 430,238
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 59.63 89.36 68.63 51.28 48.63 60.77 21.05 18.93%
EPS 9.78 9.38 6.01 2.11 3.57 9.08 3.74 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4627 1.3693 1.2035 1.1649 1.1395 0.9435 0.8581 9.28%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.71 0.65 0.70 0.59 0.56 1.00 0.38 -
P/RPS 1.19 0.73 1.02 1.15 1.15 1.65 1.80 -6.65%
P/EPS 7.26 6.93 11.63 27.83 15.64 11.01 10.16 -5.44%
EY 13.77 14.43 8.60 3.59 6.39 9.08 9.84 5.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.58 0.50 0.49 1.06 0.44 1.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 23/11/10 24/11/09 21/11/08 22/11/07 22/11/06 -
Price 0.77 0.70 0.74 0.57 0.45 0.89 0.40 -
P/RPS 1.29 0.78 1.08 1.11 0.92 1.46 1.90 -6.24%
P/EPS 7.88 7.46 12.29 26.89 12.57 9.80 10.70 -4.96%
EY 12.70 13.40 8.14 3.72 7.96 10.20 9.35 5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.61 0.49 0.39 0.94 0.47 2.02%

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