[SDRED] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -4.8%
YoY- 2.75%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 52,852 96,253 85,348 61,650 91,502 83,741 60,590 -2.25%
PBT 10,370 15,359 11,591 11,560 13,632 9,596 3,529 19.67%
Tax -1,253 -2,955 -2,091 -1,400 -3,744 -2,481 -1,722 -5.15%
NP 9,117 12,404 9,500 10,160 9,888 7,115 1,807 30.94%
-
NP to SH 9,117 12,404 9,500 10,160 9,888 7,115 1,807 30.94%
-
Tax Rate 12.08% 19.24% 18.04% 12.11% 27.46% 25.85% 48.80% -
Total Cost 43,735 83,849 75,848 51,490 81,614 76,626 58,783 -4.80%
-
Net Worth 830,606 715,424 660,113 623,295 583,392 513,430 503,292 8.70%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 830,606 715,424 660,113 623,295 583,392 513,430 503,292 8.70%
NOSH 426,127 426,127 426,127 426,127 426,206 426,047 430,238 -0.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.25% 12.89% 11.13% 16.48% 10.81% 8.50% 2.98% -
ROE 1.10% 1.73% 1.44% 1.63% 1.69% 1.39% 0.36% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.40 22.59 20.03 14.47 21.47 19.66 14.08 -2.09%
EPS 2.14 2.91 2.23 2.38 2.32 1.67 0.42 31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9492 1.6789 1.5491 1.4627 1.3688 1.2051 1.1698 8.87%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.40 22.59 20.03 14.47 21.47 19.65 14.22 -2.25%
EPS 2.14 2.91 2.23 2.38 2.32 1.67 0.42 31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9492 1.6789 1.5491 1.4627 1.3691 1.2049 1.1811 8.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.935 1.15 0.91 0.71 0.65 0.70 0.59 -
P/RPS 7.54 5.09 4.54 4.91 3.03 3.56 4.19 10.28%
P/EPS 43.70 39.51 40.82 29.78 28.02 41.92 140.48 -17.67%
EY 2.29 2.53 2.45 3.36 3.57 2.39 0.71 21.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.68 0.59 0.49 0.47 0.58 0.50 -0.67%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 20/11/14 22/11/13 22/11/12 23/11/11 23/11/10 24/11/09 -
Price 0.945 0.98 0.90 0.77 0.70 0.74 0.57 -
P/RPS 7.62 4.34 4.49 5.32 3.26 3.76 4.05 11.10%
P/EPS 44.17 33.67 40.37 32.30 30.17 44.31 135.71 -17.05%
EY 2.26 2.97 2.48 3.10 3.31 2.26 0.74 20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.58 0.53 0.51 0.61 0.49 -0.34%

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