[SDG] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -23.67%
YoY- -50.76%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 12,024,000 6,543,000 18,234,000 14,369,000 15,046,666 15,252,000 14,164,000 -10.35%
PBT 500,000 457,000 1,272,000 2,377,000 2,970,666 3,752,000 4,956,000 -78.35%
Tax -56,000 -145,000 -354,000 -492,000 -542,666 -680,000 -720,000 -81.80%
NP 444,000 312,000 918,000 1,885,000 2,428,000 3,072,000 4,236,000 -77.79%
-
NP to SH 296,000 244,000 690,000 1,727,000 2,262,666 2,896,000 4,076,000 -82.62%
-
Tax Rate 11.20% 31.73% 27.83% 20.70% 18.27% 18.12% 14.53% -
Total Cost 11,580,000 6,231,000 17,316,000 12,484,000 12,618,666 12,180,000 9,928,000 10.81%
-
Net Worth 13,631,459 13,125,929 13,942,049 13,670,009 13,942,049 13,942,049 13,320,000 1.55%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 115,617 - 1,190,175 317,379 476,070 - -
Div Payout % - 47.38% - 68.92% 14.03% 16.44% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 13,631,459 13,125,929 13,942,049 13,670,009 13,942,049 13,942,049 13,320,000 1.55%
NOSH 6,884,575 6,801,000 6,801,000 6,801,000 6,801,000 6,801,000 600,000 409.48%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.69% 4.77% 5.03% 13.12% 16.14% 20.14% 29.91% -
ROE 2.17% 1.86% 4.95% 12.63% 16.23% 20.77% 30.60% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 174.65 96.21 268.11 211.28 221.24 224.26 2,360.67 -82.40%
EPS 4.40 3.60 10.20 25.40 33.33 42.60 679.20 -96.53%
DPS 0.00 1.70 0.00 17.50 4.67 7.00 0.00 -
NAPS 1.98 1.93 2.05 2.01 2.05 2.05 22.20 -80.06%
Adjusted Per Share Value based on latest NOSH - 6,801,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 173.86 94.61 263.66 207.77 217.57 220.54 204.81 -10.35%
EPS 4.28 3.53 9.98 24.97 32.72 41.88 58.94 -82.62%
DPS 0.00 1.67 0.00 17.21 4.59 6.88 0.00 -
NAPS 1.9711 1.898 2.016 1.9767 2.016 2.016 1.926 1.55%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 - -
Price 5.02 4.76 5.30 5.33 5.52 6.00 0.00 -
P/RPS 2.87 4.95 1.98 2.52 2.50 2.68 0.00 -
P/EPS 116.76 132.68 52.24 20.99 16.59 14.09 0.00 -
EY 0.86 0.75 1.91 4.76 6.03 7.10 0.00 -
DY 0.00 0.36 0.00 3.28 0.85 1.17 0.00 -
P/NAPS 2.54 2.47 2.59 2.65 2.69 2.93 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 23/11/18 30/08/18 31/05/18 22/02/18 16/11/17 -
Price 4.66 5.11 5.18 5.36 5.54 5.50 0.00 -
P/RPS 2.67 5.31 1.93 2.54 2.50 2.45 0.00 -
P/EPS 108.39 142.43 51.06 21.11 16.65 12.92 0.00 -
EY 0.92 0.70 1.96 4.74 6.01 7.74 0.00 -
DY 0.00 0.33 0.00 3.26 0.84 1.27 0.00 -
P/NAPS 2.35 2.65 2.53 2.67 2.70 2.68 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