[SDRED] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -13.62%
YoY- -84.99%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 287,689 370,684 317,531 211,181 176,550 239,824 102,458 18.75%
PBT 55,010 59,693 40,929 21,445 86,564 43,839 19,998 18.35%
Tax -9,203 -17,960 -12,116 -9,241 -5,232 -4,527 -4,348 13.29%
NP 45,807 41,733 28,813 12,204 81,332 39,312 15,650 19.58%
-
NP to SH 45,807 41,733 28,813 12,204 81,332 39,312 15,650 19.58%
-
Tax Rate 16.73% 30.09% 29.60% 43.09% 6.04% 10.33% 21.74% -
Total Cost 241,882 328,951 288,718 198,977 95,218 200,512 86,808 18.60%
-
Net Worth 631,946 593,496 526,011 505,895 492,002 411,871 368,328 9.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,587 7,978 6,393 - - 4,694 4,596 13.02%
Div Payout % 20.93% 19.12% 22.19% - - 11.94% 29.37% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 631,946 593,496 526,011 505,895 492,002 411,871 368,328 9.40%
NOSH 426,127 426,127 427,651 425,479 426,271 426,854 424,000 0.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 15.92% 11.26% 9.07% 5.78% 46.07% 16.39% 15.27% -
ROE 7.25% 7.03% 5.48% 2.41% 16.53% 9.54% 4.25% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 67.51 86.88 74.25 49.63 41.42 56.18 24.16 18.66%
EPS 10.75 9.78 6.74 2.87 19.08 9.21 3.69 19.48%
DPS 2.25 1.87 1.50 0.00 0.00 1.10 1.08 12.99%
NAPS 1.483 1.3911 1.23 1.189 1.1542 0.9649 0.8687 9.31%
Adjusted Per Share Value based on latest NOSH - 425,479
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 67.51 86.99 74.52 49.56 41.43 56.28 24.04 18.76%
EPS 10.75 9.79 6.76 2.86 19.09 9.23 3.67 19.59%
DPS 2.25 1.87 1.50 0.00 0.00 1.10 1.08 12.99%
NAPS 1.483 1.3928 1.2344 1.1872 1.1546 0.9665 0.8644 9.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.80 0.67 0.79 0.59 0.43 0.91 0.38 -
P/RPS 1.18 0.77 1.06 1.19 1.04 1.62 1.57 -4.64%
P/EPS 7.44 6.85 11.73 20.57 2.25 9.88 10.30 -5.27%
EY 13.44 14.60 8.53 4.86 44.37 10.12 9.71 5.56%
DY 2.81 2.79 1.90 0.00 0.00 1.21 2.84 -0.17%
P/NAPS 0.54 0.48 0.64 0.50 0.37 0.94 0.44 3.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 22/02/11 23/02/10 16/02/09 19/02/08 06/02/07 -
Price 0.77 0.70 0.77 0.58 0.44 0.82 0.45 -
P/RPS 1.14 0.81 1.04 1.17 1.06 1.46 1.86 -7.82%
P/EPS 7.16 7.16 11.43 20.22 2.31 8.90 12.19 -8.47%
EY 13.96 13.97 8.75 4.95 43.36 11.23 8.20 9.26%
DY 2.92 2.67 1.95 0.00 0.00 1.34 2.40 3.31%
P/NAPS 0.52 0.50 0.63 0.49 0.38 0.85 0.52 0.00%

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
Post a Comment