[SDRED] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 20.33%
YoY- 18.71%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 195,459 153,827 174,075 179,552 296,117 275,791 209,235 -1.12%
PBT 22,554 94,719 15,327 39,780 42,406 44,408 36,392 -7.66%
Tax -7,237 -6,455 -6,470 -2,948 -11,379 -10,996 -6,280 2.39%
NP 15,317 88,264 8,857 36,832 31,027 33,412 30,112 -10.64%
-
NP to SH 15,317 88,264 8,857 36,832 31,027 33,412 30,112 -10.64%
-
Tax Rate 32.09% 6.81% 42.21% 7.41% 26.83% 24.76% 17.26% -
Total Cost 180,142 65,563 165,218 142,720 265,090 242,379 179,123 0.09%
-
Net Worth 883,616 953,246 832,566 834,314 730,978 673,311 631,946 5.74%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 883,616 953,246 832,566 834,314 730,978 673,311 631,946 5.74%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.84% 57.38% 5.09% 20.51% 10.48% 12.11% 14.39% -
ROE 1.73% 9.26% 1.06% 4.41% 4.24% 4.96% 4.76% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.87 36.10 40.85 42.14 69.49 64.71 49.10 -1.12%
EPS 3.59 20.71 2.08 8.64 7.28 7.84 7.07 -10.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0736 2.237 1.9538 1.9579 1.7154 1.5799 1.483 5.74%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.87 36.10 40.85 42.14 69.49 64.72 49.10 -1.12%
EPS 3.59 20.71 2.08 8.64 7.28 7.84 7.07 -10.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0736 2.237 1.9538 1.9579 1.7154 1.5801 1.483 5.74%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.685 1.03 0.855 0.925 0.955 0.885 0.80 -
P/RPS 1.49 2.85 2.09 2.20 1.37 1.37 1.63 -1.48%
P/EPS 19.06 4.97 41.14 10.70 13.12 11.29 11.32 9.06%
EY 5.25 20.11 2.43 9.34 7.62 8.86 8.83 -8.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.44 0.47 0.56 0.56 0.54 -7.87%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 25/02/16 26/02/15 28/02/14 26/02/13 -
Price 0.67 0.88 0.88 0.90 1.00 0.935 0.77 -
P/RPS 1.46 2.44 2.15 2.14 1.44 1.44 1.57 -1.20%
P/EPS 18.64 4.25 42.34 10.41 13.73 11.93 10.90 9.35%
EY 5.36 23.54 2.36 9.60 7.28 8.39 9.18 -8.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.45 0.46 0.58 0.59 0.52 -7.76%

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