[SDG] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 22.46%
YoY- 520.36%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 8,084,000 3,673,000 13,081,000 9,442,000 6,260,000 3,044,000 12,062,000 -23.43%
PBT 1,696,000 776,000 1,991,000 1,437,000 1,126,000 607,000 251,000 257.82%
Tax -412,000 -165,000 -628,000 -286,000 -212,000 -106,000 -298,000 24.12%
NP 1,284,000 611,000 1,363,000 1,151,000 914,000 501,000 -47,000 -
-
NP to SH 1,179,000 562,000 1,185,000 1,036,000 846,000 394,000 122,000 354.32%
-
Tax Rate 24.29% 21.26% 31.54% 19.90% 18.83% 17.46% 118.73% -
Total Cost 6,800,000 3,062,000 11,718,000 8,291,000 5,346,000 2,543,000 12,109,000 -31.95%
-
Net Worth 14,453,842 13,769,150 13,631,459 13,562,613 14,113,379 13,218,384 13,287,229 5.77%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 546,341 146,641 649,903 276,759 276,759 - 68,845 298.36%
Div Payout % 46.34% 26.09% 54.84% 26.71% 32.71% - 56.43% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 14,453,842 13,769,150 13,631,459 13,562,613 14,113,379 13,218,384 13,287,229 5.77%
NOSH 6,915,714 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 0.30%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 15.88% 16.63% 10.42% 12.19% 14.60% 16.46% -0.39% -
ROE 8.16% 4.08% 8.69% 7.64% 5.99% 2.98% 0.92% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 116.89 53.35 190.00 137.15 90.93 44.21 175.20 -23.66%
EPS 17.10 8.20 17.20 15.00 12.30 6.70 -2.90 -
DPS 7.90 2.13 9.44 4.02 4.02 0.00 1.00 297.15%
NAPS 2.09 2.00 1.98 1.97 2.05 1.92 1.93 5.45%
Adjusted Per Share Value based on latest NOSH - 6,884,575
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 116.89 53.11 189.15 136.53 90.52 44.02 174.41 -23.43%
EPS 17.10 8.13 17.13 14.98 12.23 5.70 1.76 355.95%
DPS 7.90 2.12 9.40 4.00 4.00 0.00 1.00 297.15%
NAPS 2.09 1.991 1.9711 1.9611 2.0408 1.9114 1.9213 5.77%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.98 4.64 4.99 5.05 4.92 4.94 5.45 -
P/RPS 3.40 8.70 2.63 3.68 5.41 11.17 3.11 6.12%
P/EPS 23.35 56.84 28.99 33.56 40.04 86.32 307.55 -82.09%
EY 4.28 1.76 3.45 2.98 2.50 1.16 0.33 452.88%
DY 1.98 0.46 1.89 0.80 0.82 0.00 0.18 395.33%
P/NAPS 1.90 2.32 2.52 2.56 2.40 2.57 2.82 -23.16%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 18/08/21 20/05/21 18/02/21 23/11/20 27/08/20 22/05/20 28/02/20 -
Price 3.85 4.45 4.95 5.17 5.14 4.92 4.91 -
P/RPS 3.29 8.34 2.61 3.77 5.65 11.13 2.80 11.36%
P/EPS 22.58 54.51 28.76 34.36 41.83 85.97 277.08 -81.23%
EY 4.43 1.83 3.48 2.91 2.39 1.16 0.36 433.82%
DY 2.05 0.48 1.91 0.78 0.78 0.00 0.20 372.53%
P/NAPS 1.84 2.23 2.50 2.62 2.51 2.56 2.54 -19.35%

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