[SDG] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 7.36%
YoY- 737.62%
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 14,692,000 13,081,000 12,589,333 12,520,000 12,176,000 12,062,000 11,581,333 17.17%
PBT 3,104,000 1,991,000 1,916,000 2,252,000 2,428,000 251,000 292,000 382.76%
Tax -660,000 -628,000 -381,333 -424,000 -424,000 -298,000 -334,666 57.19%
NP 2,444,000 1,363,000 1,534,666 1,828,000 2,004,000 -47,000 -42,666 -
-
NP to SH 2,248,000 1,185,000 1,381,333 1,692,000 1,576,000 122,000 222,666 366.46%
-
Tax Rate 21.26% 31.54% 19.90% 18.83% 17.46% 118.73% 114.61% -
Total Cost 12,248,000 11,718,000 11,054,666 10,692,000 10,172,000 12,109,000 11,623,999 3.54%
-
Net Worth 13,769,150 13,631,459 13,562,613 14,113,379 13,218,384 13,287,229 13,424,922 1.70%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 586,565 649,903 369,013 553,519 - 68,845 - -
Div Payout % 26.09% 54.84% 26.71% 32.71% - 56.43% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 13,769,150 13,631,459 13,562,613 14,113,379 13,218,384 13,287,229 13,424,922 1.70%
NOSH 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 16.63% 10.42% 12.19% 14.60% 16.46% -0.39% -0.37% -
ROE 16.33% 8.69% 10.18% 11.99% 11.92% 0.92% 1.66% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 213.40 190.00 182.86 181.86 176.86 175.20 168.22 17.16%
EPS 32.80 17.20 20.00 24.60 26.80 -2.90 -2.80 -
DPS 8.52 9.44 5.36 8.04 0.00 1.00 0.00 -
NAPS 2.00 1.98 1.97 2.05 1.92 1.93 1.95 1.70%
Adjusted Per Share Value based on latest NOSH - 6,884,575
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 212.44 189.15 182.04 181.04 176.06 174.41 167.46 17.17%
EPS 32.51 17.13 19.97 24.47 22.79 1.76 3.22 366.47%
DPS 8.48 9.40 5.34 8.00 0.00 1.00 0.00 -
NAPS 1.991 1.9711 1.9611 2.0408 1.9114 1.9213 1.9412 1.70%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 4.64 4.99 5.05 4.92 4.94 5.45 4.73 -
P/RPS 2.17 2.63 2.76 2.71 2.79 3.11 2.81 -15.81%
P/EPS 14.21 28.99 25.17 20.02 21.58 307.55 146.25 -78.83%
EY 7.04 3.45 3.97 5.00 4.63 0.33 0.68 374.34%
DY 1.84 1.89 1.06 1.63 0.00 0.18 0.00 -
P/NAPS 2.32 2.52 2.56 2.40 2.57 2.82 2.43 -3.03%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/05/21 18/02/21 23/11/20 27/08/20 22/05/20 28/02/20 29/11/19 -
Price 4.45 4.95 5.17 5.14 4.92 4.91 4.98 -
P/RPS 2.09 2.61 2.83 2.83 2.78 2.80 2.96 -20.68%
P/EPS 13.63 28.76 25.77 20.91 21.49 277.08 153.98 -80.10%
EY 7.34 3.48 3.88 4.78 4.65 0.36 0.65 402.59%
DY 1.91 1.91 1.04 1.56 0.00 0.20 0.00 -
P/NAPS 2.23 2.50 2.62 2.51 2.56 2.54 2.55 -8.54%

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