[SDRED] YoY Quarter Result on 31-Mar-2014 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 145.0%
YoY- 71.52%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 45,673 37,009 104,388 101,491 69,607 78,454 94,686 -11.43%
PBT 55,502 7,087 54,118 35,383 19,704 18,618 16,326 22.60%
Tax -4,885 -831 -18,197 -4,555 -1,731 -2,923 -4,612 0.96%
NP 50,617 6,256 35,921 30,828 17,973 15,695 11,714 27.59%
-
NP to SH 50,617 6,256 35,921 30,828 17,973 15,695 11,714 27.59%
-
Tax Rate 8.80% 11.73% 33.62% 12.87% 8.79% 15.70% 28.25% -
Total Cost -4,944 30,753 68,467 70,663 51,634 62,759 82,972 -
-
Net Worth 888,560 813,774 770,650 704,430 645,326 605,569 568,758 7.71%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 10,653 10,653 12,783 12,783 9,587 9,587 7,978 4.93%
Div Payout % 21.05% 170.29% 35.59% 41.47% 53.35% 61.09% 68.11% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 888,560 813,774 770,650 704,430 645,326 605,569 568,758 7.71%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,643 -0.02%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 110.82% 16.90% 34.41% 30.38% 25.82% 20.01% 12.37% -
ROE 5.70% 0.77% 4.66% 4.38% 2.79% 2.59% 2.06% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.72 8.68 24.50 23.82 16.33 18.41 22.19 -11.40%
EPS 11.88 1.47 8.43 7.23 4.22 3.68 2.75 27.59%
DPS 2.50 2.50 3.00 3.00 2.25 2.25 1.87 4.95%
NAPS 2.0852 1.9097 1.8085 1.6531 1.5144 1.4211 1.3331 7.73%
Adjusted Per Share Value based on latest NOSH - 426,127
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.73 8.70 24.53 23.85 16.36 18.44 22.25 -11.43%
EPS 11.90 1.47 8.44 7.25 4.22 3.69 2.75 27.62%
DPS 2.50 2.50 3.00 3.00 2.25 2.25 1.88 4.86%
NAPS 2.0883 1.9125 1.8112 1.6555 1.5166 1.4232 1.3367 7.71%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.95 0.935 1.00 1.00 0.815 0.70 0.82 -
P/RPS 8.86 10.77 4.08 4.20 4.99 3.80 3.69 15.70%
P/EPS 8.00 63.69 11.86 13.82 19.32 19.01 29.87 -19.69%
EY 12.50 1.57 8.43 7.23 5.18 5.26 3.35 24.51%
DY 2.63 2.67 3.00 3.00 2.76 3.21 2.28 2.40%
P/NAPS 0.46 0.49 0.55 0.60 0.54 0.49 0.62 -4.84%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 31/05/16 27/05/15 28/05/14 29/05/13 24/05/12 25/05/11 -
Price 0.91 0.955 0.965 1.04 1.04 0.70 0.76 -
P/RPS 8.49 11.00 3.94 4.37 6.37 3.80 3.42 16.34%
P/EPS 7.66 65.05 11.45 14.38 24.66 19.01 27.68 -19.25%
EY 13.05 1.54 8.74 6.96 4.06 5.26 3.61 23.86%
DY 2.75 2.62 3.11 2.88 2.16 3.21 2.46 1.87%
P/NAPS 0.44 0.50 0.53 0.63 0.69 0.49 0.57 -4.21%

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