[SDRED] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -76.65%
YoY- 5.61%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 64,109 87,042 70,799 65,393 98,895 62,477 48,676 4.69%
PBT 22,402 15,113 11,922 12,910 15,148 8,632 5,190 27.58%
Tax -911 -4,532 -2,664 -2,238 -5,043 -2,938 -2,499 -15.47%
NP 21,491 10,581 9,258 10,672 10,105 5,694 2,691 41.35%
-
NP to SH 21,491 10,581 9,258 10,672 10,105 5,694 2,691 41.35%
-
Tax Rate 4.07% 29.99% 22.35% 17.34% 33.29% 34.04% 48.15% -
Total Cost 42,618 76,461 61,541 54,721 88,790 56,783 45,985 -1.25%
-
Net Worth 795,962 715,722 651,974 623,040 582,806 509,273 500,440 8.03%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 795,962 715,722 651,974 623,040 582,806 509,273 500,440 8.03%
NOSH 426,127 426,127 426,127 426,127 426,371 424,925 427,142 -0.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 33.52% 12.16% 13.08% 16.32% 10.22% 9.11% 5.53% -
ROE 2.70% 1.48% 1.42% 1.71% 1.73% 1.12% 0.54% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.04 20.43 16.61 15.35 23.19 14.70 11.40 4.72%
EPS 5.04 2.48 2.17 2.50 2.37 1.34 0.63 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8679 1.6796 1.53 1.4621 1.3669 1.1985 1.1716 8.08%
Adjusted Per Share Value based on latest NOSH - 426,127
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.07 20.46 16.64 15.37 23.24 14.68 11.44 4.69%
EPS 5.05 2.49 2.18 2.51 2.37 1.34 0.63 41.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8707 1.6821 1.5323 1.4643 1.3697 1.1969 1.1761 8.03%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.96 1.05 1.01 0.80 0.74 0.54 0.53 -
P/RPS 6.38 5.14 6.08 5.21 3.19 3.67 4.65 5.41%
P/EPS 19.04 42.29 46.49 31.94 31.22 40.30 84.13 -21.92%
EY 5.25 2.36 2.15 3.13 3.20 2.48 1.19 28.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.66 0.55 0.54 0.45 0.45 2.10%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 20/08/14 20/08/13 29/08/12 24/08/11 25/08/10 20/08/09 -
Price 0.92 1.34 1.00 0.76 0.69 0.73 0.61 -
P/RPS 6.12 6.56 6.02 4.95 2.97 4.96 5.35 2.26%
P/EPS 18.24 53.97 46.03 30.35 29.11 54.48 96.83 -24.27%
EY 5.48 1.85 2.17 3.30 3.43 1.84 1.03 32.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.80 0.65 0.52 0.50 0.61 0.52 -0.98%

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