[SDRED] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -17.2%
YoY- -203.69%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 192,688 104,686 123,023 153,548 276,008 258,966 199,500 -0.57%
PBT 32,118 7,305 3,198 -23,179 41,908 27,586 150,221 -22.66%
Tax -5,758 -8,689 -788 -176 -19,385 -17,175 -11,340 -10.67%
NP 26,360 -1,384 2,410 -23,355 22,523 10,411 138,881 -24.18%
-
NP to SH 26,360 -1,384 2,410 -23,355 22,523 10,411 138,881 -24.18%
-
Tax Rate 17.93% 118.95% 24.64% - 46.26% 62.26% 7.55% -
Total Cost 166,328 106,070 120,613 176,903 253,485 248,555 60,619 18.31%
-
Net Worth 877,397 84,842,087 854,682 832,950 856,046 883,616 953,246 -1.37%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 10,653 - - - 8,522 10,653 10,653 0.00%
Div Payout % 40.41% - - - 37.84% 102.33% 7.67% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 877,397 84,842,087 854,682 832,950 856,046 883,616 953,246 -1.37%
NOSH 426,128 426,128 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.68% -1.32% 1.96% -15.21% 8.16% 4.02% 69.61% -
ROE 3.00% 0.00% 0.28% -2.80% 2.63% 1.18% 14.57% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 45.22 24.57 28.87 36.03 64.77 60.77 46.82 -0.57%
EPS 6.19 -0.32 0.57 -5.48 5.29 2.44 32.59 -24.17%
DPS 2.50 0.00 0.00 0.00 2.00 2.50 2.50 0.00%
NAPS 2.059 199.10 2.0057 1.9547 2.0089 2.0736 2.237 -1.37%
Adjusted Per Share Value based on latest NOSH - 426,127
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 45.22 24.57 28.87 36.03 64.77 60.77 46.82 -0.57%
EPS 6.19 -0.32 0.57 -5.48 5.29 2.44 32.59 -24.17%
DPS 2.50 0.00 0.00 0.00 2.00 2.50 2.50 0.00%
NAPS 2.059 199.10 2.0057 1.9547 2.0089 2.0736 2.237 -1.37%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.57 0.435 0.555 0.545 0.605 0.685 1.03 -
P/RPS 1.26 1.77 1.92 1.51 0.93 1.13 2.20 -8.86%
P/EPS 9.21 -133.93 98.13 -9.94 11.45 28.04 3.16 19.50%
EY 10.85 -0.75 1.02 -10.06 8.74 3.57 31.64 -16.33%
DY 4.39 0.00 0.00 0.00 3.31 3.65 2.43 10.35%
P/NAPS 0.28 0.00 0.28 0.28 0.30 0.33 0.46 -7.93%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 24/02/22 25/02/21 26/02/20 27/02/19 27/02/18 -
Price 0.595 0.43 0.555 0.525 0.565 0.67 0.88 -
P/RPS 1.32 1.75 1.92 1.46 0.87 1.10 1.88 -5.72%
P/EPS 9.62 -132.40 98.13 -9.58 10.69 27.42 2.70 23.57%
EY 10.40 -0.76 1.02 -10.44 9.35 3.65 37.04 -19.07%
DY 4.20 0.00 0.00 0.00 3.54 3.73 2.84 6.73%
P/NAPS 0.29 0.00 0.28 0.27 0.28 0.32 0.39 -4.81%

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