[SDRED] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 67.15%
YoY- -40.9%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 127,043 190,397 146,218 109,266 103,603 129,475 44,846 18.93%
PBT 24,470 28,780 18,228 8,719 11,662 23,207 9,703 16.65%
Tax -3,638 -8,787 -5,419 -4,221 -4,051 -3,866 -1,740 13.06%
NP 20,832 19,993 12,809 4,498 7,611 19,341 7,963 17.36%
-
NP to SH 20,832 19,993 12,809 4,498 7,611 19,341 7,963 17.36%
-
Tax Rate 14.87% 30.53% 29.73% 48.41% 34.74% 16.66% 17.93% -
Total Cost 106,211 170,404 133,409 104,768 95,992 110,134 36,883 19.25%
-
Net Worth 623,295 583,505 512,828 496,392 485,573 402,071 365,659 9.28%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 623,295 583,505 512,828 496,392 485,573 402,071 365,659 9.28%
NOSH 426,127 426,289 425,548 424,339 425,195 426,013 425,828 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.40% 10.50% 8.76% 4.12% 7.35% 14.94% 17.76% -
ROE 3.34% 3.43% 2.50% 0.91% 1.57% 4.81% 2.18% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.81 44.66 34.36 25.75 24.37 30.39 10.53 18.91%
EPS 4.89 4.69 3.01 1.06 1.79 4.54 1.87 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4627 1.3688 1.2051 1.1698 1.142 0.9438 0.8587 9.27%
Adjusted Per Share Value based on latest NOSH - 430,238
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.86 44.75 34.36 25.68 24.35 30.43 10.54 18.93%
EPS 4.90 4.70 3.01 1.06 1.79 4.55 1.87 17.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4649 1.3713 1.2052 1.1666 1.1412 0.9449 0.8594 9.28%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.71 0.65 0.70 0.59 0.56 1.00 0.38 -
P/RPS 2.38 1.46 2.04 2.29 2.30 3.29 3.61 -6.70%
P/EPS 14.52 13.86 23.26 55.66 31.28 22.03 20.32 -5.44%
EY 6.89 7.22 4.30 1.80 3.20 4.54 4.92 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.58 0.50 0.49 1.06 0.44 1.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 23/11/10 24/11/09 21/11/08 22/11/07 22/11/06 -
Price 0.77 0.70 0.74 0.57 0.45 0.89 0.40 -
P/RPS 2.58 1.57 2.15 2.21 1.85 2.93 3.80 -6.24%
P/EPS 15.75 14.93 24.58 53.77 25.14 19.60 21.39 -4.96%
EY 6.35 6.70 4.07 1.86 3.98 5.10 4.68 5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.61 0.49 0.39 0.94 0.47 2.02%

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