[SDG] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 24.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 15,252,000 14,164,000 14,779,000 14,790,666 13,488,000 11,276,000 27.28%
PBT 3,752,000 4,956,000 4,031,000 1,745,333 1,398,000 908,000 210.55%
Tax -680,000 -720,000 -479,000 -512,000 -402,000 -280,000 103.13%
NP 3,072,000 4,236,000 3,552,000 1,233,333 996,000 628,000 255.35%
-
NP to SH 2,896,000 4,076,000 3,507,000 1,172,000 940,000 604,000 249.71%
-
Tax Rate 18.12% 14.53% 11.88% 29.34% 28.76% 30.84% -
Total Cost 12,180,000 9,928,000 11,227,000 13,557,333 12,492,000 10,648,000 11.33%
-
Net Worth 13,942,049 13,320,000 12,437,616 0 0 0 -
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 476,070 - - - - - -
Div Payout % 16.44% - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 13,942,049 13,320,000 12,437,616 0 0 0 -
NOSH 6,801,000 600,000 6,796,511 6,801,000 6,801,000 599,206 596.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 20.14% 29.91% 24.03% 8.34% 7.38% 5.57% -
ROE 20.77% 30.60% 28.20% 0.00% 0.00% 0.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 224.26 2,360.67 217.45 217.48 198.32 1,881.82 -81.71%
EPS 42.60 679.20 51.60 17.20 13.80 100.80 -49.73%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 22.20 1.83 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,801,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 220.54 204.81 213.70 213.87 195.03 163.05 27.28%
EPS 41.88 58.94 50.71 16.95 13.59 8.73 249.86%
DPS 6.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.016 1.926 1.7985 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 29/12/17 - - - - - -
Price 6.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.68 0.00 0.00 0.00 0.00 0.00 -
P/EPS 14.09 0.00 0.00 0.00 0.00 0.00 -
EY 7.10 0.00 0.00 0.00 0.00 0.00 -
DY 1.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/02/18 16/11/17 - - - - -
Price 5.50 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.45 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.92 0.00 0.00 0.00 0.00 0.00 -
EY 7.74 0.00 0.00 0.00 0.00 0.00 -
DY 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 0.00 0.00 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