[SDG] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 298.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 11,285,000 7,626,000 3,541,000 14,779,000 11,093,000 6,744,000 2,819,000 152.33%
PBT 2,228,000 1,876,000 1,239,000 4,031,000 1,309,000 699,000 227,000 359.05%
Tax -407,000 -340,000 -180,000 -479,000 -384,000 -201,000 -70,000 223.69%
NP 1,821,000 1,536,000 1,059,000 3,552,000 925,000 498,000 157,000 413.16%
-
NP to SH 1,697,000 1,448,000 1,019,000 3,507,000 879,000 470,000 151,000 402.47%
-
Tax Rate 18.27% 18.12% 14.53% 11.88% 29.34% 28.76% 30.84% -
Total Cost 9,464,000 6,090,000 2,482,000 11,227,000 10,168,000 6,246,000 2,662,000 133.12%
-
Net Worth 13,942,049 13,942,049 13,320,000 12,437,616 0 0 0 -
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 238,035 238,035 - - - - - -
Div Payout % 14.03% 16.44% - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 13,942,049 13,942,049 13,320,000 12,437,616 0 0 0 -
NOSH 6,801,000 6,801,000 600,000 6,796,511 6,801,000 6,801,000 599,206 405.79%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 16.14% 20.14% 29.91% 24.03% 8.34% 7.38% 5.57% -
ROE 12.17% 10.39% 7.65% 28.20% 0.00% 0.00% 0.00% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 165.93 112.13 590.17 217.45 163.11 99.16 470.46 -50.11%
EPS 25.00 21.30 169.80 51.60 12.90 6.90 25.20 -0.53%
DPS 3.50 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.05 22.20 1.83 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,808,290
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 163.18 110.27 51.20 213.70 160.40 97.52 40.76 152.34%
EPS 24.54 20.94 14.73 50.71 12.71 6.80 2.18 403.02%
DPS 3.44 3.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.016 2.016 1.926 1.7985 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 - - - - - -
Price 5.52 6.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.33 5.35 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.12 28.18 0.00 0.00 0.00 0.00 0.00 -
EY 4.52 3.55 0.00 0.00 0.00 0.00 0.00 -
DY 0.63 0.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.93 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 22/02/18 16/11/17 - - - - -
Price 5.54 5.50 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.34 4.90 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.20 25.83 0.00 0.00 0.00 0.00 0.00 -
EY 4.50 3.87 0.00 0.00 0.00 0.00 0.00 -
DY 0.63 0.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 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