[SDRED] YoY TTM Result on 30-Jun-2017 [#1]

Stock

[SDRED] SELANGOR DREDGING BHD

Announcement Date

24-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- -2.63%

YoY- 121.1%

Quarter Report

QTR1 - Quarterly Report 20170630.pdf

Latest QR

Upcoming QR

SDRED's Result

SDRED's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	209,593	254,992	210,647	219,876	213,805	377,572	393,525	-9.95%
YoY %	-17.80%	21.05%	-4.20%	2.84%	-43.37%	-4.05%	-	-
Horiz. %	53.26%	64.80%	53.53%	55.87%	54.33%	95.95%	100.00%	-
PBT	-5,859	37,641	97,417	70,273	30,871	103,813	80,911	-
YoY %	-115.57%	-61.36%	38.63%	127.63%	-70.26%	28.31%	-	-
Horiz. %	-7.24%	46.52%	120.40%	86.85%	38.15%	128.31%	100.00%	-
Tax	-11,302	-12,120	-14,695	-12,363	-4,679	-25,955	-17,419	-6.94%
YoY %	6.75%	17.52%	-18.86%	-164.22%	81.97%	-49.00%	-	-
Horiz. %	64.88%	69.58%	84.36%	70.97%	26.86%	149.00%	100.00%	-
NP	-17,161	25,521	82,722	57,910	26,192	77,858	63,492	-
YoY %	-167.24%	-69.15%	42.85%	121.10%	-66.36%	22.63%	-	-
Horiz. %	-27.03%	40.20%	130.29%	91.21%	41.25%	122.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,161	25,521	82,722	57,910	26,192	77,858	63,492	-
YoY %	-167.24%	-69.15%	42.85%	121.10%	-66.36%	22.63%	-	-
Horiz. %	-27.03%	40.20%	130.29%	91.21%	41.25%	122.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	32.20%	15.08%	17.59%	15.16%	25.00%	21.53%	-
YoY %	-	113.53%	-14.27%	16.03%	-39.36%	16.12%	-	-
Horiz. %	-	149.56%	70.04%	81.70%	70.41%	116.12%	100.00%	-
Total Cost	226,754	229,471	127,925	161,966	187,613	299,714	330,033	-6.05%
YoY %	-1.18%	79.38%	-21.02%	-13.67%	-37.40%	-9.19%	-	-
Horiz. %	68.71%	69.53%	38.76%	49.08%	56.85%	90.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	831,373	855,322	861,841	886,258	830,503	795,962	715,722	2.52%
YoY %	-2.80%	-0.76%	-2.76%	6.71%	4.34%	11.21%	-	-
Horiz. %	116.16%	119.50%	120.42%	123.83%	116.04%	111.21%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	8,522	10,653	10,653	10,653	12,783	12,783	-
YoY %	-	-20.00%	0.00%	0.00%	-16.66%	0.00%	-	-
Horiz. %	-	66.67%	83.34%	83.34%	83.34%	100.00%	100.00%	-
Div Payout %	-	33.39%	12.88%	18.40%	40.67%	16.42%	20.13%	-
YoY %	-	159.24%	-30.00%	-54.76%	147.69%	-18.43%	-	-
Horiz. %	-	165.87%	63.98%	91.41%	202.04%	81.57%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	831,373	855,322	861,841	886,258	830,503	795,962	715,722	2.52%
YoY %	-2.80%	-0.76%	-2.76%	6.71%	4.34%	11.21%	-	-
Horiz. %	116.16%	119.50%	120.42%	123.83%	116.04%	111.21%	100.00%	-
NOSH	426,127	426,127	426,127	426,127	426,127	426,127	426,127	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-8.19%	10.01%	39.27%	26.34%	12.25%	20.62%	16.13%	-
YoY %	-181.82%	-74.51%	49.09%	115.02%	-40.59%	27.84%	-	-
Horiz. %	-50.77%	62.06%	243.46%	163.30%	75.95%	127.84%	100.00%	-
ROE	-2.06%	2.98%	9.60%	6.53%	3.15%	9.78%	8.87%	-
YoY %	-169.13%	-68.96%	47.01%	107.30%	-67.79%	10.26%	-	-
Horiz. %	-23.22%	33.60%	108.23%	73.62%	35.51%	110.26%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	49.19	59.84	49.43	51.60	50.25	88.61	92.35	-9.95%
YoY %	-17.80%	21.06%	-4.21%	2.69%	-43.29%	-4.05%	-	-
Horiz. %	53.26%	64.80%	53.52%	55.87%	54.41%	95.95%	100.00%	-
EPS	-4.03	5.99	19.41	13.59	6.16	18.27	14.90	-
YoY %	-167.28%	-69.14%	42.83%	120.62%	-66.28%	22.62%	-	-
Horiz. %	-27.05%	40.20%	130.27%	91.21%	41.34%	122.62%	100.00%	-
DPS	0.00	2.00	2.50	2.50	2.50	3.00	3.00	-
YoY %	0.00%	-20.00%	0.00%	0.00%	-16.67%	0.00%	-	-
Horiz. %	0.00%	66.67%	83.33%	83.33%	83.33%	100.00%	100.00%	-
NAPS	1.951	2.0072	2.0225	2.0798	1.952	1.8679	1.6796	2.52%
YoY %	-2.80%	-0.76%	-2.76%	6.55%	4.50%	11.21%	-	-
Horiz. %	116.16%	119.50%	120.42%	123.83%	116.22%	111.21%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 426,127
RPS	49.19	59.84	49.43	51.60	50.17	88.61	92.35	-9.95%
YoY %	-17.80%	21.06%	-4.21%	2.85%	-43.38%	-4.05%	-	-
Horiz. %	53.26%	64.80%	53.52%	55.87%	54.33%	95.95%	100.00%	-
EPS	-4.03	5.99	19.41	13.59	6.15	18.27	14.90	-
YoY %	-167.28%	-69.14%	42.83%	120.98%	-66.34%	22.62%	-	-
Horiz. %	-27.05%	40.20%	130.27%	91.21%	41.28%	122.62%	100.00%	-
DPS	0.00	2.00	2.50	2.50	2.50	3.00	3.00	-
YoY %	0.00%	-20.00%	0.00%	0.00%	-16.67%	0.00%	-	-
Horiz. %	0.00%	66.67%	83.33%	83.33%	83.33%	100.00%	100.00%	-
NAPS	1.951	2.0072	2.0225	2.0798	1.949	1.8679	1.6796	2.52%
YoY %	-2.80%	-0.76%	-2.76%	6.71%	4.34%	11.21%	-	-
Horiz. %	116.16%	119.50%	120.42%	123.83%	116.04%	111.21%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.50	0.67	0.755	1.10	0.925	0.96	1.05	-
P/RPS	1.02	1.12	1.53	2.13	1.84	1.08	1.14	-1.83%
YoY %	-8.93%	-26.80%	-28.17%	15.76%	70.37%	-5.26%	-	-
Horiz. %	89.47%	98.25%	134.21%	186.84%	161.40%	94.74%	100.00%	-
P/EPS	-12.42	11.19	3.89	8.09	15.03	5.25	7.05	-
YoY %	-210.99%	187.66%	-51.92%	-46.17%	186.29%	-25.53%	-	-
Horiz. %	-176.17%	158.72%	55.18%	114.75%	213.19%	74.47%	100.00%	-
EY	-8.05	8.94	25.71	12.35	6.66	19.03	14.19	-
YoY %	-190.04%	-65.23%	108.18%	85.44%	-65.00%	34.11%	-	-
Horiz. %	-56.73%	63.00%	181.18%	87.03%	46.93%	134.11%	100.00%	-
DY	0.00	2.99	3.31	2.27	2.70	3.13	2.86	-
YoY %	0.00%	-9.67%	45.81%	-15.93%	-13.74%	9.44%	-	-
Horiz. %	0.00%	104.55%	115.73%	79.37%	94.41%	109.44%	100.00%	-
P/NAPS	0.26	0.33	0.37	0.53	0.47	0.51	0.63	-13.70%
YoY %	-21.21%	-10.81%	-30.19%	12.77%	-7.84%	-19.05%	-	-
Horiz. %	41.27%	52.38%	58.73%	84.13%	74.60%	80.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	24/08/20	26/08/19	29/08/18	24/08/17	26/08/16	25/08/15	20/08/14	-
Price	0.50	0.65	0.795	1.09	0.975	0.92	1.34	-
P/RPS	1.02	1.09	1.61	2.11	1.94	1.04	1.45	-5.68%
YoY %	-6.42%	-32.30%	-23.70%	8.76%	86.54%	-28.28%	-	-
Horiz. %	70.34%	75.17%	111.03%	145.52%	133.79%	71.72%	100.00%	-
P/EPS	-12.42	10.85	4.10	8.02	15.84	5.04	8.99	-
YoY %	-214.47%	164.63%	-48.88%	-49.37%	214.29%	-43.94%	-	-
Horiz. %	-138.15%	120.69%	45.61%	89.21%	176.20%	56.06%	100.00%	-
EY	-8.05	9.21	24.42	12.47	6.31	19.86	11.12	-
YoY %	-187.40%	-62.29%	95.83%	97.62%	-68.23%	78.60%	-	-
Horiz. %	-72.39%	82.82%	219.60%	112.14%	56.74%	178.60%	100.00%	-
DY	0.00	3.08	3.14	2.29	2.56	3.26	2.24	-
YoY %	0.00%	-1.91%	37.12%	-10.55%	-21.47%	45.54%	-	-
Horiz. %	0.00%	137.50%	140.18%	102.23%	114.29%	145.54%	100.00%	-
P/NAPS	0.26	0.32	0.39	0.52	0.50	0.49	0.80	-17.06%
YoY %	-18.75%	-17.95%	-25.00%	4.00%	2.04%	-38.75%	-	-
Horiz. %	32.50%	40.00%	48.75%	65.00%	62.50%	61.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos