[SDG] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -68.19%
YoY- 27.76%
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 21,030,000 15,360,000 9,968,000 4,381,000 18,695,000 13,145,000 8,084,000 88.82%
PBT 3,492,000 2,749,000 2,164,000 1,043,000 3,602,000 2,600,000 1,696,000 61.63%
Tax -809,000 -676,000 -522,000 -263,000 -1,109,000 -645,000 -412,000 56.61%
NP 2,683,000 2,073,000 1,642,000 780,000 2,493,000 1,955,000 1,284,000 63.22%
-
NP to SH 2,488,000 1,926,000 1,530,000 718,000 2,257,000 1,789,000 1,179,000 64.29%
-
Tax Rate 23.17% 24.59% 24.12% 25.22% 30.79% 24.81% 24.29% -
Total Cost 18,347,000 13,287,000 8,326,000 3,601,000 16,202,000 11,190,000 6,800,000 93.45%
-
Net Worth 16,390,242 16,459,401 16,321,085 15,007,101 15,214,572 14,523,000 14,453,842 8.71%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,109,280 691,571 691,571 - 1,549,811 546,341 546,341 60.13%
Div Payout % 44.59% 35.91% 45.20% - 68.67% 30.54% 46.34% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 16,390,242 16,459,401 16,321,085 15,007,101 15,214,572 14,523,000 14,453,842 8.71%
NOSH 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 12.76% 13.50% 16.47% 17.80% 13.34% 14.87% 15.88% -
ROE 15.18% 11.70% 9.37% 4.78% 14.83% 12.32% 8.16% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 304.09 222.10 144.14 63.35 270.33 190.07 116.89 88.82%
EPS 36.00 27.80 22.10 10.40 32.60 25.90 17.10 64.03%
DPS 16.04 10.00 10.00 0.00 22.41 7.90 7.90 60.13%
NAPS 2.37 2.38 2.36 2.17 2.20 2.10 2.09 8.71%
Adjusted Per Share Value based on latest NOSH - 6,915,714
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 304.09 222.10 144.14 63.35 270.33 190.07 116.89 88.82%
EPS 36.00 27.80 22.10 10.40 32.60 25.90 17.10 64.03%
DPS 16.04 10.00 10.00 0.00 22.41 7.90 7.90 60.13%
NAPS 2.37 2.38 2.36 2.17 2.20 2.10 2.09 8.71%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.65 4.09 4.33 4.97 3.76 3.58 3.98 -
P/RPS 1.53 1.84 3.00 7.85 1.39 1.88 3.40 -41.19%
P/EPS 12.93 14.69 19.57 47.87 11.52 13.84 23.35 -32.49%
EY 7.74 6.81 5.11 2.09 8.68 7.23 4.28 48.27%
DY 3.45 2.44 2.31 0.00 5.96 2.21 1.98 44.65%
P/NAPS 1.96 1.72 1.83 2.29 1.71 1.70 1.90 2.08%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 22/11/22 23/08/22 20/05/22 18/02/22 18/11/21 18/08/21 -
Price 4.33 4.33 4.40 5.18 4.90 3.90 3.85 -
P/RPS 1.42 1.95 3.05 8.18 1.81 2.05 3.29 -42.80%
P/EPS 12.04 15.55 19.89 49.89 15.01 15.08 22.58 -34.16%
EY 8.31 6.43 5.03 2.00 6.66 6.63 4.43 51.92%
DY 3.70 2.31 2.27 0.00 4.57 2.03 2.05 48.08%
P/NAPS 1.83 1.82 1.86 2.39 2.23 1.86 1.84 -0.36%

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