[SDG] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -60.05%
YoY- -83.07%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 11,762,000 12,024,000 6,543,000 18,234,000 14,369,000 15,046,666 15,252,000 -15.94%
PBT 202,000 500,000 457,000 1,272,000 2,377,000 2,970,666 3,752,000 -85.81%
Tax 138,000 -56,000 -145,000 -354,000 -492,000 -542,666 -680,000 -
NP 340,000 444,000 312,000 918,000 1,885,000 2,428,000 3,072,000 -77.04%
-
NP to SH 202,000 296,000 244,000 690,000 1,727,000 2,262,666 2,896,000 -83.13%
-
Tax Rate -68.32% 11.20% 31.73% 27.83% 20.70% 18.27% 18.12% -
Total Cost 11,422,000 11,580,000 6,231,000 17,316,000 12,484,000 12,618,666 12,180,000 -4.20%
-
Net Worth 13,631,459 13,631,459 13,125,929 13,942,049 13,670,009 13,942,049 13,942,049 -1.49%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 115,617 - 1,190,175 317,379 476,070 -
Div Payout % - - 47.38% - 68.92% 14.03% 16.44% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 13,631,459 13,631,459 13,125,929 13,942,049 13,670,009 13,942,049 13,942,049 -1.49%
NOSH 6,884,575 6,884,575 6,801,000 6,801,000 6,801,000 6,801,000 6,801,000 0.81%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.89% 3.69% 4.77% 5.03% 13.12% 16.14% 20.14% -
ROE 1.48% 2.17% 1.86% 4.95% 12.63% 16.23% 20.77% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 170.85 174.65 96.21 268.11 211.28 221.24 224.26 -16.62%
EPS 3.00 4.40 3.60 10.20 25.40 33.33 42.60 -83.02%
DPS 0.00 0.00 1.70 0.00 17.50 4.67 7.00 -
NAPS 1.98 1.98 1.93 2.05 2.01 2.05 2.05 -2.29%
Adjusted Per Share Value based on latest NOSH - 6,801,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 170.08 173.86 94.61 263.66 207.77 217.57 220.54 -15.94%
EPS 2.92 4.28 3.53 9.98 24.97 32.72 41.88 -83.14%
DPS 0.00 0.00 1.67 0.00 17.21 4.59 6.88 -
NAPS 1.9711 1.9711 1.898 2.016 1.9767 2.016 2.016 -1.49%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.92 5.02 4.76 5.30 5.33 5.52 6.00 -
P/RPS 2.88 2.87 4.95 1.98 2.52 2.50 2.68 4.92%
P/EPS 167.68 116.76 132.68 52.24 20.99 16.59 14.09 423.62%
EY 0.60 0.86 0.75 1.91 4.76 6.03 7.10 -80.82%
DY 0.00 0.00 0.36 0.00 3.28 0.85 1.17 -
P/NAPS 2.48 2.54 2.47 2.59 2.65 2.69 2.93 -10.54%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 23/11/18 30/08/18 31/05/18 22/02/18 -
Price 4.98 4.66 5.11 5.18 5.36 5.54 5.50 -
P/RPS 2.91 2.67 5.31 1.93 2.54 2.50 2.45 12.19%
P/EPS 169.73 108.39 142.43 51.06 21.11 16.65 12.92 459.38%
EY 0.59 0.92 0.70 1.96 4.74 6.01 7.74 -82.10%
DY 0.00 0.00 0.33 0.00 3.26 0.84 1.27 -
P/NAPS 2.52 2.35 2.65 2.53 2.67 2.70 2.68 -4.03%

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