[SDRED] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -8.55%
YoY- -93.3%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 78,454 94,686 66,218 42,969 55,449 34,633 29,596 17.62%
PBT 18,618 16,326 12,889 6,385 71,721 7,650 5,690 21.82%
Tax -2,923 -4,612 -2,530 -1,785 -3,030 3,229 -2,243 4.50%
NP 15,695 11,714 10,359 4,600 68,691 10,879 3,447 28.71%
-
NP to SH 15,695 11,714 10,359 4,600 68,691 10,879 3,447 28.71%
-
Tax Rate 15.70% 28.25% 19.63% 27.96% 4.22% -42.21% 39.42% -
Total Cost 62,759 82,972 55,859 38,369 -13,242 23,754 26,149 15.69%
-
Net Worth 605,569 568,758 504,643 495,266 480,112 38,791,568 362,062 8.94%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 9,587 7,978 6,393 - - 4,694 4,596 13.02%
Div Payout % 61.09% 68.11% 61.72% - - 43.15% 133.33% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 605,569 568,758 504,643 495,266 480,112 38,791,568 362,062 8.94%
NOSH 426,127 426,643 426,255 425,925 426,122 426,796 425,555 0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.01% 12.37% 15.64% 10.71% 123.88% 31.41% 11.65% -
ROE 2.59% 2.06% 2.05% 0.93% 14.31% 0.03% 0.95% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.41 22.19 15.53 10.09 13.01 8.11 6.95 17.61%
EPS 3.68 2.75 2.43 1.08 16.12 2.55 0.81 28.66%
DPS 2.25 1.87 1.50 0.00 0.00 1.10 1.08 12.99%
NAPS 1.4211 1.3331 1.1839 1.1628 1.1267 90.89 0.8508 8.91%
Adjusted Per Share Value based on latest NOSH - 425,925
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.44 22.25 15.56 10.10 13.03 8.14 6.96 17.61%
EPS 3.69 2.75 2.43 1.08 16.14 2.56 0.81 28.72%
DPS 2.25 1.88 1.50 0.00 0.00 1.10 1.08 12.99%
NAPS 1.4232 1.3367 1.186 1.164 1.1284 91.1674 0.8509 8.94%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.70 0.82 0.55 0.39 0.73 0.73 0.38 -
P/RPS 3.80 3.69 3.54 3.87 5.61 9.00 5.46 -5.85%
P/EPS 19.01 29.87 22.63 36.11 4.53 28.64 46.91 -13.96%
EY 5.26 3.35 4.42 2.77 22.08 3.49 2.13 16.24%
DY 3.21 2.28 2.73 0.00 0.00 1.51 2.84 2.06%
P/NAPS 0.49 0.62 0.46 0.34 0.65 0.01 0.45 1.42%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 25/05/10 26/05/09 20/05/08 22/05/07 24/05/06 -
Price 0.70 0.76 0.52 0.50 0.69 0.90 0.39 -
P/RPS 3.80 3.42 3.35 4.96 5.30 11.09 5.61 -6.28%
P/EPS 19.01 27.68 21.40 46.30 4.28 35.31 48.15 -14.33%
EY 5.26 3.61 4.67 2.16 23.36 2.83 2.08 16.70%
DY 3.21 2.46 2.88 0.00 0.00 1.22 2.77 2.48%
P/NAPS 0.49 0.57 0.44 0.43 0.61 0.01 0.46 1.05%

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