[SDRED] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -26.01%
YoY- 113.69%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 350,111 185,688 76,070 158,811 175,199 260,808 226,668 7.50%
PBT 41,787 26,593 4,690 3,378 -12,761 35,630 107,022 -14.49%
Tax -11,077 -6,326 -6,135 -650 -7,166 -12,264 -18,149 -7.89%
NP 30,710 20,267 -1,445 2,728 -19,927 23,366 88,873 -16.21%
-
NP to SH 30,710 20,267 -1,445 2,728 -19,927 23,366 88,873 -16.21%
-
Tax Rate 26.51% 23.79% 130.81% 19.24% - 34.42% 16.96% -
Total Cost 319,401 165,421 77,515 156,083 195,126 237,442 137,795 15.02%
-
Net Worth 902,992 880,082 848,165 853,617 832,268 850,762 878,503 0.45%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 12,783 10,653 - - - 8,522 10,653 3.08%
Div Payout % 41.63% 52.56% - - - 36.47% 11.99% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 902,992 880,082 848,165 853,617 832,268 850,762 878,503 0.45%
NOSH 425,498 426,128 426,128 426,127 426,127 426,127 426,127 -0.02%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 8.77% 10.91% -1.90% 1.72% -11.37% 8.96% 39.21% -
ROE 3.40% 2.30% -0.17% 0.32% -2.39% 2.75% 10.12% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 82.28 43.58 17.85 37.27 41.11 61.20 53.19 7.53%
EPS 7.22 4.76 -0.34 0.64 -4.68 5.48 20.86 -16.19%
DPS 3.00 2.50 0.00 0.00 0.00 2.00 2.50 3.08%
NAPS 2.1222 2.0653 1.9904 2.0032 1.9531 1.9965 2.0616 0.48%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 82.28 43.64 17.88 37.32 41.18 61.29 53.27 7.50%
EPS 7.22 4.76 -0.34 0.64 -4.68 5.49 20.89 -16.21%
DPS 3.00 2.50 0.00 0.00 0.00 2.00 2.50 3.08%
NAPS 2.1222 2.0684 1.9933 2.0062 1.956 1.9994 2.0646 0.45%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.64 0.60 0.43 0.59 0.485 0.625 0.73 -
P/RPS 0.78 1.38 2.41 1.58 1.18 1.02 1.37 -8.95%
P/EPS 8.87 12.62 -126.81 92.16 -10.37 11.40 3.50 16.74%
EY 11.28 7.93 -0.79 1.09 -9.64 8.77 28.57 -14.33%
DY 4.69 4.17 0.00 0.00 0.00 3.20 3.42 5.39%
P/NAPS 0.30 0.29 0.22 0.29 0.25 0.31 0.35 -2.53%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 28/11/23 25/11/22 23/11/21 23/11/20 27/11/19 28/11/18 -
Price 0.58 0.56 0.41 0.58 0.47 0.60 0.67 -
P/RPS 0.70 1.29 2.30 1.56 1.14 0.98 1.26 -9.32%
P/EPS 8.04 11.77 -120.91 90.60 -10.05 10.94 3.21 16.51%
EY 12.44 8.49 -0.83 1.10 -9.95 9.14 31.13 -14.16%
DY 5.17 4.46 0.00 0.00 0.00 3.33 3.73 5.58%
P/NAPS 0.27 0.27 0.21 0.29 0.24 0.30 0.32 -2.78%

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