[SDRED] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 61.83%
YoY- 7.69%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 217,334 219,748 216,561 400,505 377,282 278,842 354,452 -7.82%
PBT 99,751 70,829 46,867 96,524 77,720 56,096 61,985 8.24%
Tax -16,393 -11,355 -3,779 -29,576 -15,551 -8,011 -16,271 0.12%
NP 83,358 59,474 43,088 66,948 62,169 48,085 45,714 10.52%
-
NP to SH 83,358 59,474 43,088 66,948 62,169 48,085 45,714 10.52%
-
Tax Rate 16.43% 16.03% 8.06% 30.64% 20.01% 14.28% 26.25% -
Total Cost 133,976 160,274 173,473 333,557 315,113 230,757 308,738 -12.98%
-
Net Worth 897,806 888,560 813,774 770,650 704,430 645,326 605,569 6.78%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 10,653 10,653 10,653 12,783 12,783 9,587 9,587 1.77%
Div Payout % 12.78% 17.91% 24.72% 19.10% 20.56% 19.94% 20.97% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 897,806 888,560 813,774 770,650 704,430 645,326 605,569 6.78%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 38.35% 27.06% 19.90% 16.72% 16.48% 17.24% 12.90% -
ROE 9.28% 6.69% 5.29% 8.69% 8.83% 7.45% 7.55% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 51.00 51.57 50.82 93.99 88.54 65.44 83.18 -7.82%
EPS 19.56 13.96 10.11 15.71 14.59 11.28 10.73 10.52%
DPS 2.50 2.50 2.50 3.00 3.00 2.25 2.25 1.77%
NAPS 2.1069 2.0852 1.9097 1.8085 1.6531 1.5144 1.4211 6.78%
Adjusted Per Share Value based on latest NOSH - 426,127
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 51.00 51.57 50.82 93.99 88.54 65.44 83.18 -7.82%
EPS 19.56 13.96 10.11 15.71 14.59 11.28 10.73 10.52%
DPS 2.50 2.50 2.50 3.00 3.00 2.25 2.25 1.77%
NAPS 2.1069 2.0852 1.9097 1.8085 1.6531 1.5144 1.4211 6.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.81 0.95 0.935 1.00 1.00 0.815 0.70 -
P/RPS 1.59 1.84 1.84 1.06 1.13 1.25 0.84 11.21%
P/EPS 4.14 6.81 9.25 6.37 6.85 7.22 6.53 -7.31%
EY 24.15 14.69 10.81 15.71 14.59 13.85 15.33 7.86%
DY 3.09 2.63 2.67 3.00 3.00 2.76 3.21 -0.63%
P/NAPS 0.38 0.46 0.49 0.55 0.60 0.54 0.49 -4.14%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 31/05/17 31/05/16 27/05/15 28/05/14 29/05/13 24/05/12 -
Price 0.77 0.91 0.955 0.965 1.04 1.04 0.70 -
P/RPS 1.51 1.76 1.88 1.03 1.17 1.59 0.84 10.26%
P/EPS 3.94 6.52 9.44 6.14 7.13 9.22 6.53 -8.07%
EY 25.40 15.34 10.59 16.28 14.03 10.85 15.33 8.77%
DY 3.25 2.75 2.62 3.11 2.88 2.16 3.21 0.20%
P/NAPS 0.37 0.44 0.50 0.53 0.63 0.69 0.49 -4.57%

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