[SDG] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -21.58%
YoY- 431.11%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 5,061,000 4,411,000 3,673,000 3,639,000 3,182,000 3,216,000 3,044,000 40.30%
PBT 904,000 920,000 776,000 554,000 311,000 519,000 607,000 30.38%
Tax -233,000 -247,000 -165,000 -342,000 -74,000 -106,000 -106,000 68.97%
NP 671,000 673,000 611,000 212,000 237,000 413,000 501,000 21.48%
-
NP to SH 610,000 617,000 562,000 149,000 190,000 378,000 394,000 33.79%
-
Tax Rate 25.77% 26.85% 21.26% 61.73% 23.79% 20.42% 17.46% -
Total Cost 4,390,000 3,738,000 3,062,000 3,427,000 2,945,000 2,803,000 2,543,000 43.85%
-
Net Worth 14,523,000 14,453,842 13,769,150 13,631,459 13,562,613 14,113,379 13,218,384 6.46%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 546,341 146,641 373,143 - 276,759 - -
Div Payout % - 88.55% 26.09% 250.43% - 73.22% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 14,523,000 14,453,842 13,769,150 13,631,459 13,562,613 14,113,379 13,218,384 6.46%
NOSH 6,915,714 6,915,714 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 0.30%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 13.26% 15.26% 16.63% 5.83% 7.45% 12.84% 16.46% -
ROE 4.20% 4.27% 4.08% 1.09% 1.40% 2.68% 2.98% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 73.18 63.78 53.35 52.86 46.22 46.71 44.21 39.88%
EPS 8.80 9.00 8.20 2.20 2.80 5.50 6.70 19.91%
DPS 0.00 7.90 2.13 5.42 0.00 4.02 0.00 -
NAPS 2.10 2.09 2.00 1.98 1.97 2.05 1.92 6.15%
Adjusted Per Share Value based on latest NOSH - 6,884,575
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 73.18 63.78 53.11 52.62 46.01 46.50 44.02 40.29%
EPS 8.80 9.00 8.13 2.15 2.75 5.47 5.70 33.54%
DPS 0.00 7.90 2.12 5.40 0.00 4.00 0.00 -
NAPS 2.10 2.09 1.991 1.9711 1.9611 2.0408 1.9114 6.46%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.58 3.98 4.64 4.99 5.05 4.92 4.94 -
P/RPS 4.89 6.24 8.70 9.44 10.93 10.53 11.17 -42.31%
P/EPS 40.59 44.61 56.84 230.56 182.98 89.61 86.32 -39.50%
EY 2.46 2.24 1.76 0.43 0.55 1.12 1.16 64.98%
DY 0.00 1.98 0.46 1.09 0.00 0.82 0.00 -
P/NAPS 1.70 1.90 2.32 2.52 2.56 2.40 2.57 -24.06%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 18/08/21 20/05/21 18/02/21 23/11/20 27/08/20 22/05/20 -
Price 3.90 3.85 4.45 4.95 5.17 5.14 4.92 -
P/RPS 5.33 6.04 8.34 9.36 11.19 11.00 11.13 -38.76%
P/EPS 44.22 43.15 54.51 228.72 187.33 93.62 85.97 -35.77%
EY 2.26 2.32 1.83 0.44 0.53 1.07 1.16 55.92%
DY 0.00 2.05 0.48 1.09 0.00 0.78 0.00 -
P/NAPS 1.86 1.84 2.23 2.50 2.62 2.51 2.56 -19.16%

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