[SDRED] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -3.64%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 239,402 394,822 367,721 278,980 367,997 335,084 224,282 1.09%
PBT 53,040 56,541 59,210 48,522 57,822 37,386 20,080 17.56%
Tax -3,930 -15,172 -14,661 -8,373 -17,797 -12,781 -9,941 -14.32%
NP 49,109 41,369 44,549 40,149 40,025 24,605 10,138 30.06%
-
NP to SH 49,109 41,369 44,549 40,149 40,025 24,605 10,138 30.06%
-
Tax Rate 7.41% 26.83% 24.76% 17.26% 30.78% 34.19% 49.51% -
Total Cost 190,293 353,453 323,172 238,830 327,972 310,478 214,144 -1.94%
-
Net Worth 834,314 730,978 673,311 631,946 593,173 524,212 507,930 8.61%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 834,314 730,978 673,311 631,946 593,173 524,212 507,930 8.61%
NOSH 426,127 426,127 426,127 426,127 426,127 426,189 427,191 -0.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.51% 10.48% 12.11% 14.39% 10.88% 7.34% 4.52% -
ROE 5.89% 5.66% 6.62% 6.35% 6.75% 4.69% 2.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 56.18 92.65 86.28 65.47 86.30 78.62 52.50 1.13%
EPS 11.52 9.71 10.45 9.43 9.39 5.77 2.37 30.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9579 1.7154 1.5799 1.483 1.3911 1.23 1.189 8.66%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 56.26 92.79 86.42 65.57 86.49 78.75 52.71 1.09%
EPS 11.54 9.72 10.47 9.44 9.41 5.78 2.38 30.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9608 1.7179 1.5824 1.4852 1.3941 1.232 1.1937 8.61%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.925 0.955 0.885 0.80 0.67 0.79 0.59 -
P/RPS 1.65 1.03 1.03 1.22 0.78 1.00 1.12 6.66%
P/EPS 8.03 9.84 8.47 8.49 7.14 13.68 24.86 -17.16%
EY 12.46 10.17 11.81 11.78 14.01 7.31 4.02 20.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.56 0.54 0.48 0.64 0.50 -1.02%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 28/02/14 26/02/13 22/02/12 22/02/11 23/02/10 -
Price 0.90 1.00 0.935 0.77 0.70 0.77 0.58 -
P/RPS 1.60 1.08 1.08 1.18 0.81 0.98 1.10 6.44%
P/EPS 7.81 10.30 8.94 8.17 7.46 13.34 24.44 -17.30%
EY 12.81 9.71 11.18 12.24 13.41 7.50 4.09 20.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.59 0.52 0.50 0.63 0.49 -1.04%

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