[SDRED] YoY Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 6.41%
YoY- -140.76%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 159,437 105,261 103,872 125,045 215,341 195,459 153,827 0.59%
PBT 25,960 6,455 11,676 -1,029 28,747 22,554 94,719 -19.39%
Tax -4,436 -5,177 -1,854 -4,442 -15,323 -7,237 -6,455 -6.05%
NP 21,524 1,278 9,822 -5,471 13,424 15,317 88,264 -20.94%
-
NP to SH 21,524 1,278 9,822 -5,471 13,424 15,317 88,264 -20.94%
-
Tax Rate 17.09% 80.20% 15.88% - 53.30% 32.09% 6.81% -
Total Cost 137,913 103,983 94,050 130,516 201,917 180,142 65,563 13.18%
-
Net Worth 877,397 84,842,087 854,682 832,950 856,046 883,616 953,246 -1.37%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 10,653 - - - - - - -
Div Payout % 49.49% - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 877,397 84,842,087 854,682 832,950 856,046 883,616 953,246 -1.37%
NOSH 426,128 426,128 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.50% 1.21% 9.46% -4.38% 6.23% 7.84% 57.38% -
ROE 2.45% 0.00% 1.15% -0.66% 1.57% 1.73% 9.26% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 37.42 24.70 24.38 29.34 50.53 45.87 36.10 0.60%
EPS 5.05 0.30 2.30 -1.28 3.15 3.59 20.71 -20.95%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.059 199.10 2.0057 1.9547 2.0089 2.0736 2.237 -1.37%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 37.47 24.74 24.41 29.39 50.61 45.94 36.15 0.59%
EPS 5.06 0.30 2.31 -1.29 3.15 3.60 20.74 -20.94%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.062 199.3946 2.0087 1.9576 2.0119 2.0767 2.2403 -1.37%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.57 0.435 0.555 0.545 0.605 0.685 1.03 -
P/RPS 1.52 1.76 2.28 1.86 1.20 1.49 2.85 -9.94%
P/EPS 11.28 145.04 24.08 -42.45 19.20 19.06 4.97 14.63%
EY 8.86 0.69 4.15 -2.36 5.21 5.25 20.11 -12.76%
DY 4.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.28 0.28 0.30 0.33 0.46 -7.93%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 24/02/22 25/02/21 26/02/20 27/02/19 27/02/18 -
Price 0.595 0.43 0.555 0.525 0.565 0.67 0.88 -
P/RPS 1.59 1.74 2.28 1.79 1.12 1.46 2.44 -6.88%
P/EPS 11.78 143.38 24.08 -40.89 17.94 18.64 4.25 18.51%
EY 8.49 0.70 4.15 -2.45 5.58 5.36 23.54 -15.62%
DY 4.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.00 0.28 0.27 0.28 0.32 0.39 -4.81%

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