[SDRED] YoY Cumulative Quarter Result on 30-Sep-2024 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 165.39%
YoY- 38.67%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 219,956 97,293 50,117 77,344 62,729 131,374 126,692 9.62%
PBT 29,679 16,654 2,675 10,510 -2,375 16,983 17,068 9.64%
Tax -8,445 -1,341 -1,514 -745 -3,471 -7,362 -6,397 4.73%
NP 21,234 15,313 1,161 9,765 -5,846 9,621 10,671 12.13%
-
NP to SH 21,234 15,313 1,161 9,765 -5,846 9,621 10,671 12.13%
-
Tax Rate 28.45% 8.05% 56.60% 7.09% - 43.35% 37.48% -
Total Cost 198,722 81,980 48,956 67,579 68,575 121,753 116,021 9.37%
-
Net Worth 904,875 880,082 848,165 853,617 832,268 850,762 878,503 0.49%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 904,875 880,082 848,165 853,617 832,268 850,762 878,503 0.49%
NOSH 426,385 426,128 426,128 426,127 426,127 426,127 426,127 0.01%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 9.65% 15.74% 2.32% 12.63% -9.32% 7.32% 8.42% -
ROE 2.35% 1.74% 0.14% 1.14% -0.70% 1.13% 1.21% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 51.59 22.83 11.76 18.15 14.72 30.83 29.73 9.61%
EPS 4.98 3.59 0.27 2.29 -1.37 2.26 2.50 12.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1222 2.0653 1.9904 2.0032 1.9531 1.9965 2.0616 0.48%
Adjusted Per Share Value based on latest NOSH - 425,498
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 51.69 22.87 11.78 18.18 14.74 30.88 29.77 9.62%
EPS 4.99 3.60 0.27 2.29 -1.37 2.26 2.51 12.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1266 2.0684 1.9933 2.0062 1.956 1.9994 2.0646 0.49%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.64 0.60 0.43 0.59 0.485 0.625 0.73 -
P/RPS 1.24 2.63 3.66 3.25 3.29 2.03 2.46 -10.78%
P/EPS 12.85 16.70 157.83 25.75 -35.35 27.68 29.15 -12.75%
EY 7.78 5.99 0.63 3.88 -2.83 3.61 3.43 14.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.22 0.29 0.25 0.31 0.35 -2.53%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 28/11/23 25/11/22 23/11/21 23/11/20 27/11/19 28/11/18 -
Price 0.58 0.56 0.41 0.58 0.47 0.60 0.67 -
P/RPS 1.12 2.45 3.49 3.20 3.19 1.95 2.25 -10.96%
P/EPS 11.65 15.58 150.48 25.31 -34.26 26.57 26.76 -12.93%
EY 8.59 6.42 0.66 3.95 -2.92 3.76 3.74 14.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.21 0.29 0.24 0.30 0.32 -2.78%

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