[SDRED] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -10.01%
YoY- -7.14%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 205,102 232,100 239,402 394,822 367,721 278,980 367,997 -9.27%
PBT 126,292 20,436 53,040 56,541 59,210 48,522 57,822 13.89%
Tax -8,606 -8,626 -3,930 -15,172 -14,661 -8,373 -17,797 -11.39%
NP 117,685 11,809 49,109 41,369 44,549 40,149 40,025 19.67%
-
NP to SH 117,685 11,809 49,109 41,369 44,549 40,149 40,025 19.67%
-
Tax Rate 6.81% 42.21% 7.41% 26.83% 24.76% 17.26% 30.78% -
Total Cost 87,417 220,290 190,293 353,453 323,172 238,830 327,972 -19.76%
-
Net Worth 953,246 832,566 834,314 730,978 673,311 631,946 593,173 8.21%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 953,246 832,566 834,314 730,978 673,311 631,946 593,173 8.21%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 57.38% 5.09% 20.51% 10.48% 12.11% 14.39% 10.88% -
ROE 12.35% 1.42% 5.89% 5.66% 6.62% 6.35% 6.75% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 48.13 54.47 56.18 92.65 86.28 65.47 86.30 -9.26%
EPS 27.61 2.77 11.52 9.71 10.45 9.43 9.39 19.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.237 1.9538 1.9579 1.7154 1.5799 1.483 1.3911 8.23%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 48.13 54.47 56.18 92.65 86.29 65.47 86.36 -9.27%
EPS 27.62 2.77 11.52 9.71 10.45 9.42 9.39 19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.237 1.9538 1.9579 1.7154 1.5801 1.483 1.392 8.21%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.03 0.855 0.925 0.955 0.885 0.80 0.67 -
P/RPS 2.14 1.57 1.65 1.03 1.03 1.22 0.78 18.30%
P/EPS 3.73 30.85 8.03 9.84 8.47 8.49 7.14 -10.24%
EY 26.81 3.24 12.46 10.17 11.81 11.78 14.01 11.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.47 0.56 0.56 0.54 0.48 -0.70%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 26/02/15 28/02/14 26/02/13 22/02/12 -
Price 0.88 0.88 0.90 1.00 0.935 0.77 0.70 -
P/RPS 1.83 1.62 1.60 1.08 1.08 1.18 0.81 14.53%
P/EPS 3.19 31.75 7.81 10.30 8.94 8.17 7.46 -13.19%
EY 31.38 3.15 12.81 9.71 11.18 12.24 13.41 15.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.46 0.58 0.59 0.52 0.50 -4.05%

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