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

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -49.74%
YoY- 493.75%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 4,411,000 3,673,000 3,639,000 3,182,000 3,216,000 3,044,000 3,376,000 19.53%
PBT 920,000 776,000 554,000 311,000 519,000 607,000 32,000 840.40%
Tax -247,000 -165,000 -342,000 -74,000 -106,000 -106,000 -47,000 202.57%
NP 673,000 611,000 212,000 237,000 413,000 501,000 -15,000 -
-
NP to SH 617,000 562,000 149,000 190,000 378,000 394,000 -45,000 -
-
Tax Rate 26.85% 21.26% 61.73% 23.79% 20.42% 17.46% 146.88% -
Total Cost 3,738,000 3,062,000 3,427,000 2,945,000 2,803,000 2,543,000 3,391,000 6.71%
-
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 546,341 146,641 373,143 - 276,759 - - -
Div Payout % 88.55% 26.09% 250.43% - 73.22% - - -
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 15.26% 16.63% 5.83% 7.45% 12.84% 16.46% -0.44% -
ROE 4.27% 4.08% 1.09% 1.40% 2.68% 2.98% -0.34% -
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 63.78 53.35 52.86 46.22 46.71 44.21 49.04 19.16%
EPS 9.00 8.20 2.20 2.80 5.50 6.70 -0.90 -
DPS 7.90 2.13 5.42 0.00 4.02 0.00 0.00 -
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 63.78 53.11 52.62 46.01 46.50 44.02 48.82 19.52%
EPS 9.00 8.13 2.15 2.75 5.47 5.70 -0.65 -
DPS 7.90 2.12 5.40 0.00 4.00 0.00 0.00 -
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 6.24 8.70 9.44 10.93 10.53 11.17 11.11 -31.95%
P/EPS 44.61 56.84 230.56 182.98 89.61 86.32 -833.80 -
EY 2.24 1.76 0.43 0.55 1.12 1.16 -0.12 -
DY 1.98 0.46 1.09 0.00 0.82 0.00 0.00 -
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 6.04 8.34 9.36 11.19 11.00 11.13 10.01 -28.61%
P/EPS 43.15 54.51 228.72 187.33 93.62 85.97 -751.18 -
EY 2.32 1.83 0.44 0.53 1.07 1.16 -0.13 -
DY 2.05 0.48 1.09 0.00 0.78 0.00 0.00 -
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