[SDRED] YoY Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 136.23%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 278,842 354,452 345,999 234,430 164,070 260,640 107,495 17.20%
PBT 56,096 61,985 44,366 27,949 21,228 107,910 21,958 16.90%
Tax -8,011 -16,271 -14,198 -9,986 -3,987 -10,786 1,124 -
NP 48,085 45,714 30,168 17,963 17,241 97,124 23,082 12.99%
-
NP to SH 48,085 45,714 30,168 17,963 17,241 97,124 23,082 12.99%
-
Tax Rate 14.28% 26.25% 32.00% 35.73% 18.78% 10.00% -5.12% -
Total Cost 230,757 308,738 315,831 216,467 146,829 163,516 84,413 18.22%
-
Net Worth 645,326 605,569 568,393 503,914 495,008 481,273 387,101 8.88%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 9,587 9,587 7,973 6,384 - - 4,685 12.66%
Div Payout % 19.94% 20.97% 26.43% 35.54% - - 20.30% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 645,326 605,569 568,393 503,914 495,008 481,273 387,101 8.88%
NOSH 426,127 426,127 426,369 425,639 425,703 426,169 425,948 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.24% 12.90% 8.72% 7.66% 10.51% 37.26% 21.47% -
ROE 7.45% 7.55% 5.31% 3.56% 3.48% 20.18% 5.96% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 65.44 83.18 81.15 55.08 38.54 61.16 25.24 17.19%
EPS 11.28 10.73 7.08 4.22 4.05 22.79 5.42 12.98%
DPS 2.25 2.25 1.87 1.50 0.00 0.00 1.10 12.65%
NAPS 1.5144 1.4211 1.3331 1.1839 1.1628 1.1293 0.9088 8.87%
Adjusted Per Share Value based on latest NOSH - 426,255
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 65.53 83.30 81.32 55.10 38.56 61.26 25.26 17.20%
EPS 11.30 10.74 7.09 4.22 4.05 22.83 5.42 13.01%
DPS 2.25 2.25 1.87 1.50 0.00 0.00 1.10 12.65%
NAPS 1.5166 1.4232 1.3358 1.1843 1.1634 1.1311 0.9098 8.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.815 0.70 0.82 0.55 0.39 0.73 0.73 -
P/RPS 1.25 0.84 1.01 1.00 1.01 1.19 2.89 -13.02%
P/EPS 7.22 6.53 11.59 13.03 9.63 3.20 13.47 -9.86%
EY 13.85 15.33 8.63 7.67 10.38 31.22 7.42 10.95%
DY 2.76 3.21 2.28 2.73 0.00 0.00 1.51 10.56%
P/NAPS 0.54 0.49 0.62 0.46 0.34 0.65 0.80 -6.33%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 24/05/12 25/05/11 25/05/10 26/05/09 20/05/08 22/05/07 -
Price 1.04 0.70 0.76 0.52 0.50 0.69 0.90 -
P/RPS 1.59 0.84 0.94 0.94 1.30 1.13 3.57 -12.60%
P/EPS 9.22 6.53 10.74 12.32 12.35 3.03 16.61 -9.33%
EY 10.85 15.33 9.31 8.12 8.10 33.03 6.02 10.30%
DY 2.16 3.21 2.46 2.88 0.00 0.00 1.22 9.97%
P/NAPS 0.69 0.49 0.57 0.44 0.43 0.61 0.99 -5.83%

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