[SDG] QoQ Quarter Result on 31-Dec-2017

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017
Profit Trend
QoQ- -57.9%
YoY- 34.48%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 3,039,000 3,084,000 3,659,000 4,085,000 3,541,000 3,686,000 4,348,000 -21.22%
PBT 212,000 149,000 352,000 637,000 1,239,000 2,722,000 610,000 -50.53%
Tax -59,000 -85,000 -67,000 -160,000 -180,000 -95,000 -182,000 -52.77%
NP 153,000 64,000 285,000 477,000 1,059,000 2,627,000 428,000 -49.59%
-
NP to SH 115,000 30,000 249,000 429,000 1,019,000 2,628,000 410,000 -57.11%
-
Tax Rate 27.83% 57.05% 19.03% 25.12% 14.53% 3.49% 29.84% -
Total Cost 2,886,000 3,020,000 3,374,000 3,608,000 2,482,000 1,059,000 3,920,000 -18.45%
-
Net Worth 13,942,049 13,670,009 13,942,049 13,942,049 13,320,000 12,459,171 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 952,140 - 238,035 - - - -
Div Payout % - 3,173.80% - 55.49% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 13,942,049 13,670,009 13,942,049 13,942,049 13,320,000 12,459,171 0 -
NOSH 6,801,000 6,801,000 6,801,000 6,801,000 600,000 6,808,290 6,801,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.03% 2.08% 7.79% 11.68% 29.91% 71.27% 9.84% -
ROE 0.82% 0.22% 1.79% 3.08% 7.65% 21.09% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 44.68 45.35 53.80 60.06 590.17 54.14 63.93 -21.22%
EPS 1.70 0.40 3.70 6.30 169.80 38.60 6.00 -56.82%
DPS 0.00 14.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 2.05 2.01 2.05 2.05 22.20 1.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,801,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 43.94 44.59 52.91 59.07 51.20 53.30 62.87 -21.22%
EPS 1.66 0.43 3.60 6.20 14.73 38.00 5.93 -57.17%
DPS 0.00 13.77 0.00 3.44 0.00 0.00 0.00 -
NAPS 2.016 1.9767 2.016 2.016 1.926 1.8016 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 - - - -
Price 5.30 5.33 5.52 6.00 0.00 0.00 0.00 -
P/RPS 11.86 11.75 10.26 9.99 0.00 0.00 0.00 -
P/EPS 313.44 1,208.31 150.77 95.12 0.00 0.00 0.00 -
EY 0.32 0.08 0.66 1.05 0.00 0.00 0.00 -
DY 0.00 2.63 0.00 0.58 0.00 0.00 0.00 -
P/NAPS 2.59 2.65 2.69 2.93 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 30/08/18 31/05/18 22/02/18 16/11/17 - - -
Price 5.18 5.36 5.54 5.50 0.00 0.00 0.00 -
P/RPS 11.59 11.82 10.30 9.16 0.00 0.00 0.00 -
P/EPS 306.34 1,215.11 151.32 87.19 0.00 0.00 0.00 -
EY 0.33 0.08 0.66 1.15 0.00 0.00 0.00 -
DY 0.00 2.61 0.00 0.64 0.00 0.00 0.00 -
P/NAPS 2.53 2.67 2.70 2.68 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