[SDRED] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 71.89%
YoY- -38.25%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 82,192 85,601 105,095 58,946 17,498 75,716 28,016 19.62%
PBT 11,922 14,587 9,812 6,341 3,181 12,982 4,605 17.16%
Tax -2,642 -4,561 -4,167 -3,235 1,849 -3,890 -365 39.04%
NP 9,280 10,026 5,645 3,106 5,030 9,092 4,240 13.93%
-
NP to SH 9,280 10,026 5,645 3,106 5,030 9,092 4,240 13.93%
-
Tax Rate 22.16% 31.27% 42.47% 51.02% -58.13% 29.96% 7.93% -
Total Cost 72,912 75,575 99,450 55,840 12,468 66,624 23,776 20.51%
-
Net Worth 631,946 593,496 526,011 505,895 492,002 411,871 368,328 9.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 631,946 593,496 526,011 505,895 492,002 411,871 368,328 9.40%
NOSH 426,127 426,638 427,651 425,479 426,271 426,854 424,000 0.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.29% 11.71% 5.37% 5.27% 28.75% 12.01% 15.13% -
ROE 1.47% 1.69% 1.07% 0.61% 1.02% 2.21% 1.15% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.29 20.06 24.57 13.85 4.10 17.74 6.61 19.52%
EPS 2.18 2.35 1.32 0.73 1.18 2.13 1.00 13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.483 1.3911 1.23 1.189 1.1542 0.9649 0.8687 9.31%
Adjusted Per Share Value based on latest NOSH - 425,479
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.32 20.12 24.70 13.85 4.11 17.79 6.58 19.64%
EPS 2.18 2.36 1.33 0.73 1.18 2.14 1.00 13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4852 1.3948 1.2362 1.1889 1.1563 0.968 0.8656 9.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.80 0.67 0.79 0.59 0.43 0.91 0.38 -
P/RPS 4.15 3.34 3.21 4.26 10.48 5.13 5.75 -5.28%
P/EPS 36.74 28.51 59.85 80.82 36.44 42.72 38.00 -0.55%
EY 2.72 3.51 1.67 1.24 2.74 2.34 2.63 0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.64 0.50 0.37 0.94 0.44 3.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 22/02/11 23/02/10 16/02/09 19/02/08 06/02/07 -
Price 0.77 0.70 0.77 0.58 0.44 0.82 0.45 -
P/RPS 3.99 3.49 3.13 4.19 10.72 4.62 6.81 -8.51%
P/EPS 35.36 29.79 58.33 79.45 37.29 38.50 45.00 -3.93%
EY 2.83 3.36 1.71 1.26 2.68 2.60 2.22 4.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.63 0.49 0.38 0.85 0.52 0.00%

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