[SDRED] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -1.6%
YoY- 9.76%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 283,940 397,608 345,398 287,689 370,684 317,531 211,181 5.05%
PBT 93,898 77,789 62,041 55,010 59,693 40,929 21,445 27.89%
Tax -21,145 -15,934 -12,727 -9,203 -17,960 -12,116 -9,241 14.78%
NP 72,753 61,855 49,314 45,807 41,733 28,813 12,204 34.63%
-
NP to SH 72,753 61,855 49,314 45,807 41,733 28,813 12,204 34.63%
-
Tax Rate 22.52% 20.48% 20.51% 16.73% 30.09% 29.60% 43.09% -
Total Cost 211,187 335,753 296,084 241,882 328,951 288,718 198,977 0.99%
-
Net Worth 834,655 730,978 426,127 631,946 593,496 526,011 505,895 8.69%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 12,783 12,783 9,582 9,587 7,978 6,393 - -
Div Payout % 17.57% 20.67% 19.43% 20.93% 19.12% 22.19% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 834,655 730,978 426,127 631,946 593,496 526,011 505,895 8.69%
NOSH 426,127 426,127 426,127 426,127 426,127 427,651 425,479 0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.62% 15.56% 14.28% 15.92% 11.26% 9.07% 5.78% -
ROE 8.72% 8.46% 11.57% 7.25% 7.03% 5.48% 2.41% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 66.61 93.31 81.06 67.51 86.88 74.25 49.63 5.02%
EPS 17.07 14.52 11.57 10.75 9.78 6.74 2.87 34.58%
DPS 3.00 3.00 2.25 2.25 1.87 1.50 0.00 -
NAPS 1.9579 1.7154 1.00 1.483 1.3911 1.23 1.189 8.66%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 66.73 93.45 81.17 67.61 87.12 74.63 49.63 5.05%
EPS 17.10 14.54 11.59 10.77 9.81 6.77 2.87 34.62%
DPS 3.00 3.00 2.25 2.25 1.88 1.50 0.00 -
NAPS 1.9616 1.7179 1.0015 1.4852 1.3948 1.2362 1.1889 8.69%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.925 0.955 0.885 0.80 0.67 0.79 0.59 -
P/RPS 1.39 1.02 1.09 1.18 0.77 1.06 1.19 2.62%
P/EPS 5.42 6.58 7.65 7.44 6.85 11.73 20.57 -19.92%
EY 18.45 15.20 13.08 13.44 14.60 8.53 4.86 24.88%
DY 3.24 3.14 2.54 2.81 2.79 1.90 0.00 -
P/NAPS 0.47 0.56 0.89 0.54 0.48 0.64 0.50 -1.02%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 28/02/14 26/02/13 22/02/12 22/02/11 23/02/10 -
Price 0.90 1.00 0.935 0.77 0.70 0.77 0.58 -
P/RPS 1.35 1.07 1.15 1.14 0.81 1.04 1.17 2.41%
P/EPS 5.27 6.89 8.08 7.16 7.16 11.43 20.22 -20.06%
EY 18.96 14.52 12.38 13.96 13.97 8.75 4.95 25.07%
DY 3.33 3.00 2.41 2.92 2.67 1.95 0.00 -
P/NAPS 0.46 0.58 0.94 0.52 0.50 0.63 0.49 -1.04%

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