[SDRED] YoY Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -26.61%
YoY- -86.99%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 212,582 140,348 138,496 166,726 287,121 260,612 205,102 0.59%
PBT 34,613 8,606 15,568 -1,372 38,329 30,072 126,292 -19.39%
Tax -5,914 -6,902 -2,472 -5,922 -20,430 -9,649 -8,606 -6.05%
NP 28,698 1,704 13,096 -7,294 17,898 20,422 117,685 -20.95%
-
NP to SH 28,698 1,704 13,096 -7,294 17,898 20,422 117,685 -20.95%
-
Tax Rate 17.09% 80.20% 15.88% - 53.30% 32.09% 6.81% -
Total Cost 183,884 138,644 125,400 174,021 269,222 240,189 87,417 13.18%
-
Net Worth 877,397 84,842,087 854,682 832,950 856,046 883,616 953,246 -1.37%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 14,204 - - - - - - -
Div Payout % 49.49% - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 877,397 84,842,087 854,682 832,950 856,046 883,616 953,246 -1.37%
NOSH 426,128 426,128 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.50% 1.21% 9.46% -4.38% 6.23% 7.84% 57.38% -
ROE 3.27% 0.00% 1.53% -0.88% 2.09% 2.31% 12.35% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 49.89 32.94 32.50 39.13 67.38 61.16 48.13 0.60%
EPS 6.73 0.40 3.07 -1.71 4.20 4.79 27.61 -20.95%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.059 199.10 2.0057 1.9547 2.0089 2.0736 2.237 -1.37%
Adjusted Per Share Value based on latest NOSH - 426,128
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 49.89 32.94 32.50 39.13 67.38 61.16 48.13 0.60%
EPS 6.73 0.40 3.07 -1.71 4.20 4.79 27.62 -20.96%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.059 199.10 2.0057 1.9547 2.0089 2.0736 2.237 -1.37%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.57 0.435 0.555 0.545 0.605 0.685 1.03 -
P/RPS 1.14 1.32 1.71 1.39 0.90 1.12 2.14 -9.95%
P/EPS 8.46 108.78 18.06 -31.84 14.40 14.29 3.73 14.61%
EY 11.82 0.92 5.54 -3.14 6.94 7.00 26.81 -12.75%
DY 5.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.28 0.28 0.30 0.33 0.46 -7.93%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 24/02/22 25/02/21 26/02/20 27/02/19 27/02/18 -
Price 0.595 0.43 0.555 0.525 0.565 0.67 0.88 -
P/RPS 1.19 1.31 1.71 1.34 0.84 1.10 1.83 -6.91%
P/EPS 8.83 107.53 18.06 -30.67 13.45 13.98 3.19 18.48%
EY 11.32 0.93 5.54 -3.26 7.43 7.15 31.38 -15.62%
DY 5.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.00 0.28 0.27 0.28 0.32 0.39 -4.81%

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