[SDRED] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -2.94%
YoY- 0.84%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 213,805 377,572 393,525 284,248 320,950 382,417 248,231 -2.45%
PBT 30,871 103,813 80,911 55,108 59,747 50,882 31,391 -0.27%
Tax -4,679 -25,955 -17,419 -8,437 -13,466 -16,303 -10,425 -12.48%
NP 26,192 77,858 63,492 46,671 46,281 34,579 20,966 3.77%
-
NP to SH 26,192 77,858 63,492 46,671 46,281 34,579 20,966 3.77%
-
Tax Rate 15.16% 25.00% 21.53% 15.31% 22.54% 32.04% 33.21% -
Total Cost 187,613 299,714 330,033 237,577 274,669 347,838 227,265 -3.14%
-
Net Worth 830,503 795,962 715,722 651,974 623,040 582,806 509,273 8.48%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,653 12,783 12,783 9,587 9,587 7,978 6,393 8.87%
Div Payout % 40.67% 16.42% 20.13% 20.54% 20.72% 23.07% 30.50% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 830,503 795,962 715,722 651,974 623,040 582,806 509,273 8.48%
NOSH 426,127 426,127 426,127 426,127 426,127 426,371 424,925 0.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.25% 20.62% 16.13% 16.42% 14.42% 9.04% 8.45% -
ROE 3.15% 9.78% 8.87% 7.16% 7.43% 5.93% 4.12% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 50.25 88.61 92.35 66.70 75.32 89.69 58.42 -2.47%
EPS 6.16 18.27 14.90 10.95 10.86 8.11 4.93 3.77%
DPS 2.50 3.00 3.00 2.25 2.25 1.87 1.50 8.87%
NAPS 1.952 1.8679 1.6796 1.53 1.4621 1.3669 1.1985 8.46%
Adjusted Per Share Value based on latest NOSH - 426,127
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 50.17 88.61 92.35 66.70 75.32 89.74 58.25 -2.45%
EPS 6.15 18.27 14.90 10.95 10.86 8.11 4.92 3.78%
DPS 2.50 3.00 3.00 2.25 2.25 1.87 1.50 8.87%
NAPS 1.949 1.8679 1.6796 1.53 1.4621 1.3677 1.1951 8.48%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.925 0.96 1.05 1.01 0.80 0.74 0.54 -
P/RPS 1.84 1.08 1.14 1.51 1.06 0.83 0.92 12.23%
P/EPS 15.03 5.25 7.05 9.22 7.37 9.12 10.94 5.43%
EY 6.66 19.03 14.19 10.84 13.58 10.96 9.14 -5.13%
DY 2.70 3.13 2.86 2.23 2.81 2.53 2.78 -0.48%
P/NAPS 0.47 0.51 0.63 0.66 0.55 0.54 0.45 0.72%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 25/08/15 20/08/14 20/08/13 29/08/12 24/08/11 25/08/10 -
Price 0.975 0.92 1.34 1.00 0.76 0.69 0.73 -
P/RPS 1.94 1.04 1.45 1.50 1.01 0.77 1.25 7.59%
P/EPS 15.84 5.04 8.99 9.13 7.00 8.51 14.80 1.13%
EY 6.31 19.86 11.12 10.95 14.29 11.75 6.76 -1.14%
DY 2.56 3.26 2.24 2.25 2.96 2.71 2.05 3.76%
P/NAPS 0.50 0.49 0.80 0.65 0.52 0.50 0.61 -3.25%

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