[SDRED] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -20.66%
YoY- 81.75%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 119,644 82,192 85,601 105,095 58,946 17,498 75,716 7.91%
PBT 18,824 11,922 14,587 9,812 6,341 3,181 12,982 6.38%
Tax -6,241 -2,642 -4,561 -4,167 -3,235 1,849 -3,890 8.18%
NP 12,583 9,280 10,026 5,645 3,106 5,030 9,092 5.55%
-
NP to SH 12,583 9,280 10,026 5,645 3,106 5,030 9,092 5.55%
-
Tax Rate 33.15% 22.16% 31.27% 42.47% 51.02% -58.13% 29.96% -
Total Cost 107,061 72,912 75,575 99,450 55,840 12,468 66,624 8.21%
-
Net Worth 426,127 631,946 593,496 526,011 505,895 492,002 411,871 0.56%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 426,127 631,946 593,496 526,011 505,895 492,002 411,871 0.56%
NOSH 426,127 426,127 426,638 427,651 425,479 426,271 426,854 -0.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.52% 11.29% 11.71% 5.37% 5.27% 28.75% 12.01% -
ROE 2.95% 1.47% 1.69% 1.07% 0.61% 1.02% 2.21% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.08 19.29 20.06 24.57 13.85 4.10 17.74 7.94%
EPS 2.95 2.18 2.35 1.32 0.73 1.18 2.13 5.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.483 1.3911 1.23 1.189 1.1542 0.9649 0.59%
Adjusted Per Share Value based on latest NOSH - 427,651
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.12 19.32 20.12 24.70 13.85 4.11 17.79 7.92%
EPS 2.96 2.18 2.36 1.33 0.73 1.18 2.14 5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0015 1.4852 1.3948 1.2362 1.1889 1.1563 0.968 0.56%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.885 0.80 0.67 0.79 0.59 0.43 0.91 -
P/RPS 3.15 4.15 3.34 3.21 4.26 10.48 5.13 -7.79%
P/EPS 29.97 36.74 28.51 59.85 80.82 36.44 42.72 -5.73%
EY 3.34 2.72 3.51 1.67 1.24 2.74 2.34 6.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.54 0.48 0.64 0.50 0.37 0.94 -0.90%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 22/02/12 22/02/11 23/02/10 16/02/09 19/02/08 -
Price 0.935 0.77 0.70 0.77 0.58 0.44 0.82 -
P/RPS 3.33 3.99 3.49 3.13 4.19 10.72 4.62 -5.30%
P/EPS 31.66 35.36 29.79 58.33 79.45 37.29 38.50 -3.20%
EY 3.16 2.83 3.36 1.71 1.26 2.68 2.60 3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.52 0.50 0.63 0.49 0.38 0.85 1.68%

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