[SDRED] YoY 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- -32.85%
YoY- 213.17%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 61,650 91,502 83,741 60,590 39,827 62,827 18,440 22.25%
PBT 11,560 13,632 9,596 3,529 1,378 13,473 5,736 12.37%
Tax -1,400 -3,744 -2,481 -1,722 -801 -2,802 -52 73.03%
NP 10,160 9,888 7,115 1,807 577 10,671 5,684 10.15%
-
NP to SH 10,160 9,888 7,115 1,807 577 10,671 5,684 10.15%
-
Tax Rate 12.11% 27.46% 25.85% 48.80% 58.13% 20.80% 0.91% -
Total Cost 51,490 81,614 76,626 58,783 39,250 52,156 12,756 26.15%
-
Net Worth 623,295 583,392 513,430 503,292 470,667 402,851 366,981 9.22%
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 623,295 583,392 513,430 503,292 470,667 402,851 366,981 9.22%
NOSH 426,127 426,206 426,047 430,238 412,142 426,840 427,368 -0.04%
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 16.48% 10.81% 8.50% 2.98% 1.45% 16.98% 30.82% -
ROE 1.63% 1.69% 1.39% 0.36% 0.12% 2.65% 1.55% -
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 14.47 21.47 19.66 14.08 9.66 14.72 4.31 22.34%
EPS 2.38 2.32 1.67 0.42 0.14 2.50 1.33 10.17%
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 14.47 21.47 19.65 14.22 9.35 14.74 4.33 22.25%
EPS 2.38 2.32 1.67 0.42 0.14 2.50 1.33 10.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4627 1.3691 1.2049 1.1811 1.1045 0.9454 0.8612 9.22%
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 4.91 3.03 3.56 4.19 5.80 6.79 8.81 -9.27%
P/EPS 29.78 28.02 41.92 140.48 400.00 40.00 28.57 0.69%
EY 3.36 3.57 2.39 0.71 0.25 2.50 3.50 -0.67%
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 5.32 3.26 3.76 4.05 4.66 6.05 9.27 -8.83%
P/EPS 32.30 30.17 44.31 135.71 321.43 35.60 30.08 1.19%
EY 3.10 3.31 2.26 0.74 0.31 2.81 3.32 -1.13%
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