[SDRED] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -25.19%
YoY- -86.49%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 320,950 382,417 248,231 148,970 257,768 147,737 134,855 15.53%
PBT 59,747 50,882 31,391 16,134 108,460 27,725 23,533 16.78%
Tax -13,466 -16,303 -10,425 -3,236 -12,972 1,748 -8,714 7.51%
NP 46,281 34,579 20,966 12,898 95,488 29,473 14,819 20.88%
-
NP to SH 46,281 34,579 20,966 12,898 95,488 29,473 14,819 20.88%
-
Tax Rate 22.54% 32.04% 33.21% 20.06% 11.96% -6.30% 37.03% -
Total Cost 274,669 347,838 227,265 136,072 162,280 118,264 120,036 14.77%
-
Net Worth 623,040 582,806 509,273 500,440 491,058 39,518,970 368,510 9.13%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 9,587 7,978 6,393 - - 4,694 4,596 13.02%
Div Payout % 20.72% 23.07% 30.50% - - 15.93% 31.01% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 623,040 582,806 509,273 500,440 491,058 39,518,970 368,510 9.13%
NOSH 426,127 426,371 424,925 427,142 426,303 427,093 430,000 -0.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.42% 9.04% 8.45% 8.66% 37.04% 19.95% 10.99% -
ROE 7.43% 5.93% 4.12% 2.58% 19.45% 0.07% 4.02% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 75.32 89.69 58.42 34.88 60.47 34.59 31.36 15.70%
EPS 10.86 8.11 4.93 3.02 22.40 6.90 3.45 21.03%
DPS 2.25 1.87 1.50 0.00 0.00 1.10 1.08 12.99%
NAPS 1.4621 1.3669 1.1985 1.1716 1.1519 92.53 0.857 9.30%
Adjusted Per Share Value based on latest NOSH - 427,142
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 75.32 89.74 58.25 34.96 60.49 34.67 31.65 15.53%
EPS 10.86 8.11 4.92 3.03 22.41 6.92 3.48 20.86%
DPS 2.25 1.87 1.50 0.00 0.00 1.10 1.08 12.99%
NAPS 1.4621 1.3677 1.1951 1.1744 1.1524 92.7397 0.8648 9.13%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.80 0.74 0.54 0.53 0.67 1.16 0.40 -
P/RPS 1.06 0.83 0.92 1.52 1.11 3.35 1.28 -3.09%
P/EPS 7.37 9.12 10.94 17.55 2.99 16.81 11.61 -7.28%
EY 13.58 10.96 9.14 5.70 33.43 5.95 8.62 7.86%
DY 2.81 2.53 2.78 0.00 0.00 0.95 2.70 0.66%
P/NAPS 0.55 0.54 0.45 0.45 0.58 0.01 0.47 2.65%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 25/08/10 20/08/09 19/08/08 23/08/07 22/08/06 -
Price 0.76 0.69 0.73 0.61 0.67 0.98 0.40 -
P/RPS 1.01 0.77 1.25 1.75 1.11 2.83 1.28 -3.86%
P/EPS 7.00 8.51 14.80 20.20 2.99 14.20 11.61 -8.07%
EY 14.29 11.75 6.76 4.95 33.43 7.04 8.62 8.78%
DY 2.96 2.71 2.05 0.00 0.00 1.12 2.70 1.54%
P/NAPS 0.52 0.50 0.61 0.52 0.58 0.01 0.47 1.69%

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