[SDG] QoQ Annualized Quarter Result on 31-Dec-2017

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017
Profit Trend
QoQ- -28.95%
YoY- 208.09%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 18,234,000 14,369,000 15,046,666 15,252,000 14,164,000 14,779,000 14,790,666 14.95%
PBT 1,272,000 2,377,000 2,970,666 3,752,000 4,956,000 4,031,000 1,745,333 -18.99%
Tax -354,000 -492,000 -542,666 -680,000 -720,000 -479,000 -512,000 -21.79%
NP 918,000 1,885,000 2,428,000 3,072,000 4,236,000 3,552,000 1,233,333 -17.85%
-
NP to SH 690,000 1,727,000 2,262,666 2,896,000 4,076,000 3,507,000 1,172,000 -29.73%
-
Tax Rate 27.83% 20.70% 18.27% 18.12% 14.53% 11.88% 29.34% -
Total Cost 17,316,000 12,484,000 12,618,666 12,180,000 9,928,000 11,227,000 13,557,333 17.70%
-
Net Worth 13,942,049 13,670,009 13,942,049 13,942,049 13,320,000 12,437,616 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 1,190,175 317,379 476,070 - - - -
Div Payout % - 68.92% 14.03% 16.44% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 13,942,049 13,670,009 13,942,049 13,942,049 13,320,000 12,437,616 0 -
NOSH 6,801,000 6,801,000 6,801,000 6,801,000 600,000 6,796,511 6,801,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.03% 13.12% 16.14% 20.14% 29.91% 24.03% 8.34% -
ROE 4.95% 12.63% 16.23% 20.77% 30.60% 28.20% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 268.11 211.28 221.24 224.26 2,360.67 217.45 217.48 14.95%
EPS 10.20 25.40 33.33 42.60 679.20 51.60 17.20 -29.39%
DPS 0.00 17.50 4.67 7.00 0.00 0.00 0.00 -
NAPS 2.05 2.01 2.05 2.05 22.20 1.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,801,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 263.66 207.77 217.57 220.54 204.81 213.70 213.87 14.95%
EPS 9.98 24.97 32.72 41.88 58.94 50.71 16.95 -29.72%
DPS 0.00 17.21 4.59 6.88 0.00 0.00 0.00 -
NAPS 2.016 1.9767 2.016 2.016 1.926 1.7985 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 - - - -
Price 5.30 5.33 5.52 6.00 0.00 0.00 0.00 -
P/RPS 1.98 2.52 2.50 2.68 0.00 0.00 0.00 -
P/EPS 52.24 20.99 16.59 14.09 0.00 0.00 0.00 -
EY 1.91 4.76 6.03 7.10 0.00 0.00 0.00 -
DY 0.00 3.28 0.85 1.17 0.00 0.00 0.00 -
P/NAPS 2.59 2.65 2.69 2.93 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 30/08/18 31/05/18 22/02/18 16/11/17 - - -
Price 5.18 5.36 5.54 5.50 0.00 0.00 0.00 -
P/RPS 1.93 2.54 2.50 2.45 0.00 0.00 0.00 -
P/EPS 51.06 21.11 16.65 12.92 0.00 0.00 0.00 -
EY 1.96 4.74 6.01 7.74 0.00 0.00 0.00 -
DY 0.00 3.26 0.84 1.27 0.00 0.00 0.00 -
P/NAPS 2.53 2.67 2.70 2.68 0.00 0.00 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