[SDRED] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -28.79%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 253,384 234,716 283,582 233,922 366,590 312,294 254,086 -0.04%
PBT 34,136 19,594 24,366 65,544 60,944 47,026 48,940 -5.82%
Tax -12,794 -9,282 -7,574 -4,328 -14,974 -9,510 -7,276 9.85%
NP 21,342 10,312 16,792 61,216 45,970 37,516 41,664 -10.54%
-
NP to SH 21,342 10,312 16,792 61,216 45,970 37,516 41,664 -10.54%
-
Tax Rate 37.48% 47.37% 31.08% 6.60% 24.57% 20.22% 14.87% -
Total Cost 232,042 224,404 266,790 172,706 320,620 274,778 212,422 1.48%
-
Net Worth 878,503 887,750 829,200 830,606 715,424 660,113 623,295 5.88%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 878,503 887,750 829,200 830,606 715,424 660,113 623,295 5.88%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.42% 4.39% 5.92% 26.17% 12.54% 12.01% 16.40% -
ROE 2.43% 1.16% 2.03% 7.37% 6.43% 5.68% 6.68% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 59.46 55.08 66.55 54.89 86.03 73.29 59.63 -0.04%
EPS 5.00 2.42 3.94 14.36 10.78 8.80 9.78 -10.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0616 2.0833 1.9459 1.9492 1.6789 1.5491 1.4627 5.88%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 59.46 55.08 66.55 54.89 86.03 73.29 59.63 -0.04%
EPS 5.01 2.42 3.94 14.37 10.79 8.80 9.78 -10.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0616 2.0833 1.9459 1.9492 1.6789 1.5491 1.4627 5.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.73 1.14 0.855 0.935 1.15 0.91 0.71 -
P/RPS 1.23 2.07 1.28 1.70 1.34 1.24 1.19 0.55%
P/EPS 14.58 47.11 21.70 6.51 10.66 10.34 7.26 12.31%
EY 6.86 2.12 4.61 15.36 9.38 9.67 13.77 -10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.55 0.44 0.48 0.68 0.59 0.49 -5.45%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 23/11/16 20/11/15 20/11/14 22/11/13 22/11/12 -
Price 0.67 1.06 0.855 0.945 0.98 0.90 0.77 -
P/RPS 1.13 1.92 1.28 1.72 1.14 1.23 1.29 -2.18%
P/EPS 13.38 43.80 21.70 6.58 9.08 10.22 7.88 9.22%
EY 7.48 2.28 4.61 15.20 11.01 9.78 12.70 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.51 0.44 0.48 0.58 0.58 0.53 -8.06%

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