[SDG] QoQ TTM Result on 30-Sep-2018 [#3]

Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -52.35%
YoY- -81.19%
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 12,424,000 12,633,000 13,286,000 13,867,000 14,369,000 11,312,000 15,660,000 -14.33%
PBT 558,000 731,000 958,000 1,350,000 2,377,000 4,598,000 5,208,000 -77.53%
Tax -76,000 -244,000 -297,000 -371,000 -492,000 -435,000 -617,000 -75.33%
NP 482,000 487,000 661,000 979,000 1,885,000 4,163,000 4,591,000 -77.83%
-
NP to SH 345,000 348,000 523,000 823,000 1,727,000 4,076,000 4,486,000 -82.00%
-
Tax Rate 13.62% 33.38% 31.00% 27.48% 20.70% 9.46% 11.85% -
Total Cost 11,942,000 12,146,000 12,625,000 12,888,000 12,484,000 7,149,000 11,069,000 5.20%
-
Net Worth 13,631,459 13,631,459 13,125,929 13,942,049 13,670,009 13,602,000 13,942,049 -1.49%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 115,617 1,067,757 1,067,757 1,190,175 1,190,175 238,035 238,035 -38.29%
Div Payout % 33.51% 306.83% 204.16% 144.61% 68.92% 5.84% 5.31% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 13,631,459 13,631,459 13,125,929 13,942,049 13,670,009 13,602,000 13,942,049 -1.49%
NOSH 6,884,575 6,884,575 6,801,000 6,801,000 6,801,000 6,801,000 6,801,000 0.81%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.88% 3.85% 4.98% 7.06% 13.12% 36.80% 29.32% -
ROE 2.53% 2.55% 3.98% 5.90% 12.63% 29.97% 32.18% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 180.46 183.50 195.35 203.90 211.28 166.33 230.26 -15.03%
EPS 5.01 5.05 7.69 12.10 25.39 59.93 65.96 -82.14%
DPS 1.70 15.70 15.70 17.50 17.50 3.50 3.50 -38.29%
NAPS 1.98 1.98 1.93 2.05 2.01 2.00 2.05 -2.29%
Adjusted Per Share Value based on latest NOSH - 6,801,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 179.65 182.67 192.11 200.51 207.77 163.57 226.44 -14.33%
EPS 4.99 5.03 7.56 11.90 24.97 58.94 64.87 -81.99%
DPS 1.67 15.44 15.44 17.21 17.21 3.44 3.44 -38.31%
NAPS 1.9711 1.9711 1.898 2.016 1.9767 1.9668 2.016 -1.49%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.92 5.02 4.76 5.30 5.33 5.52 6.00 -
P/RPS 2.73 2.74 2.44 2.60 2.52 3.32 2.61 3.05%
P/EPS 98.18 99.31 61.90 43.80 20.99 9.21 9.10 390.39%
EY 1.02 1.01 1.62 2.28 4.76 10.86 10.99 -79.58%
DY 0.35 3.13 3.30 3.30 3.28 0.63 0.58 -28.65%
P/NAPS 2.48 2.54 2.47 2.59 2.65 2.76 2.93 -10.54%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 23/11/18 30/08/18 - - -
Price 4.98 4.66 5.10 5.18 5.36 0.00 0.00 -
P/RPS 2.76 2.54 2.61 2.54 2.54 0.00 0.00 -
P/EPS 99.38 92.19 66.32 42.81 21.11 0.00 0.00 -
EY 1.01 1.08 1.51 2.34 4.74 0.00 0.00 -
DY 0.34 3.37 3.08 3.38 3.26 0.00 0.00 -
P/NAPS 2.52 2.35 2.64 2.53 2.67 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