[SDRED] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 1.24%
YoY- 33.84%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 377,572 393,525 284,248 320,950 382,417 248,231 148,970 16.75%
PBT 103,813 80,911 55,108 59,747 50,882 31,391 16,134 36.36%
Tax -25,955 -17,419 -8,437 -13,466 -16,303 -10,425 -3,236 41.45%
NP 77,858 63,492 46,671 46,281 34,579 20,966 12,898 34.91%
-
NP to SH 77,858 63,492 46,671 46,281 34,579 20,966 12,898 34.91%
-
Tax Rate 25.00% 21.53% 15.31% 22.54% 32.04% 33.21% 20.06% -
Total Cost 299,714 330,033 237,577 274,669 347,838 227,265 136,072 14.05%
-
Net Worth 795,962 715,722 651,974 623,040 582,806 509,273 500,440 8.03%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 12,783 12,783 9,587 9,587 7,978 6,393 - -
Div Payout % 16.42% 20.13% 20.54% 20.72% 23.07% 30.50% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 795,962 715,722 651,974 623,040 582,806 509,273 500,440 8.03%
NOSH 426,127 426,127 426,127 426,127 426,371 424,925 427,142 -0.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 20.62% 16.13% 16.42% 14.42% 9.04% 8.45% 8.66% -
ROE 9.78% 8.87% 7.16% 7.43% 5.93% 4.12% 2.58% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 88.61 92.35 66.70 75.32 89.69 58.42 34.88 16.80%
EPS 18.27 14.90 10.95 10.86 8.11 4.93 3.02 34.96%
DPS 3.00 3.00 2.25 2.25 1.87 1.50 0.00 -
NAPS 1.8679 1.6796 1.53 1.4621 1.3669 1.1985 1.1716 8.08%
Adjusted Per Share Value based on latest NOSH - 426,127
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 88.61 92.35 66.70 75.32 89.74 58.25 34.96 16.75%
EPS 18.27 14.90 10.95 10.86 8.11 4.92 3.03 34.89%
DPS 3.00 3.00 2.25 2.25 1.87 1.50 0.00 -
NAPS 1.8679 1.6796 1.53 1.4621 1.3677 1.1951 1.1744 8.03%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.96 1.05 1.01 0.80 0.74 0.54 0.53 -
P/RPS 1.08 1.14 1.51 1.06 0.83 0.92 1.52 -5.53%
P/EPS 5.25 7.05 9.22 7.37 9.12 10.94 17.55 -18.21%
EY 19.03 14.19 10.84 13.58 10.96 9.14 5.70 22.24%
DY 3.13 2.86 2.23 2.81 2.53 2.78 0.00 -
P/NAPS 0.51 0.63 0.66 0.55 0.54 0.45 0.45 2.10%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 20/08/14 20/08/13 29/08/12 24/08/11 25/08/10 20/08/09 -
Price 0.92 1.34 1.00 0.76 0.69 0.73 0.61 -
P/RPS 1.04 1.45 1.50 1.01 0.77 1.25 1.75 -8.30%
P/EPS 5.04 8.99 9.13 7.00 8.51 14.80 20.20 -20.64%
EY 19.86 11.12 10.95 14.29 11.75 6.76 4.95 26.04%
DY 3.26 2.24 2.25 2.96 2.71 2.05 0.00 -
P/NAPS 0.49 0.80 0.65 0.52 0.50 0.61 0.52 -0.98%

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