[SDRED] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 0.59%
YoY- 24.63%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 334,171 404,430 307,946 291,098 390,178 271,382 169,733 11.94%
PBT 98,824 84,679 55,139 57,675 54,918 37,458 18,285 32.45%
Tax -24,253 -18,283 -9,128 -11,122 -17,566 -11,184 -4,157 34.15%
NP 74,571 66,396 46,011 46,553 37,352 26,274 14,128 31.93%
-
NP to SH 74,571 66,396 46,011 46,553 37,352 26,274 14,128 31.93%
-
Tax Rate 24.54% 21.59% 16.55% 19.28% 31.99% 29.86% 22.73% -
Total Cost 259,600 338,034 261,935 244,545 352,826 245,108 155,605 8.90%
-
Net Worth 830,606 715,424 660,113 623,295 583,392 513,430 503,292 8.70%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 12,783 12,783 9,587 9,587 7,978 6,393 - -
Div Payout % 17.14% 19.25% 20.84% 20.60% 21.36% 24.34% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 830,606 715,424 660,113 623,295 583,392 513,430 503,292 8.70%
NOSH 426,127 426,127 426,127 426,127 426,206 426,047 430,238 -0.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 22.32% 16.42% 14.94% 15.99% 9.57% 9.68% 8.32% -
ROE 8.98% 9.28% 6.97% 7.47% 6.40% 5.12% 2.81% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 78.42 94.91 72.27 68.31 91.55 63.70 39.45 12.12%
EPS 17.50 15.58 10.80 10.92 8.76 6.17 3.28 32.17%
DPS 3.00 3.00 2.25 2.25 1.87 1.50 0.00 -
NAPS 1.9492 1.6789 1.5491 1.4627 1.3688 1.2051 1.1698 8.87%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 78.42 94.91 72.27 68.31 91.56 63.69 39.83 11.94%
EPS 17.50 15.58 10.80 10.92 8.77 6.17 3.32 31.90%
DPS 3.00 3.00 2.25 2.25 1.87 1.50 0.00 -
NAPS 1.9492 1.6789 1.5491 1.4627 1.3691 1.2049 1.1811 8.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.935 1.15 0.91 0.71 0.65 0.70 0.59 -
P/RPS 1.19 1.21 1.26 1.04 0.71 1.10 1.50 -3.78%
P/EPS 5.34 7.38 8.43 6.50 7.42 11.35 17.97 -18.30%
EY 18.72 13.55 11.87 15.39 13.48 8.81 5.57 22.37%
DY 3.21 2.61 2.47 3.17 2.88 2.14 0.00 -
P/NAPS 0.48 0.68 0.59 0.49 0.47 0.58 0.50 -0.67%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 20/11/14 22/11/13 22/11/12 23/11/11 23/11/10 24/11/09 -
Price 0.945 0.98 0.90 0.77 0.70 0.74 0.57 -
P/RPS 1.21 1.03 1.25 1.13 0.76 1.16 1.44 -2.85%
P/EPS 5.40 6.29 8.34 7.05 7.99 12.00 17.36 -17.67%
EY 18.52 15.90 12.00 14.19 12.52 8.33 5.76 21.47%
DY 3.17 3.06 2.50 2.92 2.67 2.03 0.00 -
P/NAPS 0.48 0.58 0.58 0.53 0.51 0.61 0.49 -0.34%

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