[SDG] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -9.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 13,286,000 13,867,000 14,369,000 11,312,000 15,660,000 15,500,000 14,778,000 -6.83%
PBT 958,000 1,350,000 2,377,000 4,598,000 5,208,000 5,043,000 4,031,000 -61.53%
Tax -297,000 -371,000 -492,000 -435,000 -617,000 -588,000 -478,000 -27.12%
NP 661,000 979,000 1,885,000 4,163,000 4,591,000 4,455,000 3,553,000 -67.31%
-
NP to SH 523,000 823,000 1,727,000 4,076,000 4,486,000 4,376,000 3,508,000 -71.78%
-
Tax Rate 31.00% 27.48% 20.70% 9.46% 11.85% 11.66% 11.86% -
Total Cost 12,625,000 12,888,000 12,484,000 7,149,000 11,069,000 11,045,000 11,225,000 8.12%
-
Net Worth 13,125,929 13,942,049 13,670,009 13,602,000 13,942,049 13,200,000 12,459,171 3.52%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,067,757 1,190,175 1,190,175 238,035 238,035 - - -
Div Payout % 204.16% 144.61% 68.92% 5.84% 5.31% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 13,125,929 13,942,049 13,670,009 13,602,000 13,942,049 13,200,000 12,459,171 3.52%
NOSH 6,801,000 6,801,000 6,801,000 6,801,000 6,801,000 600,000 6,808,290 -0.07%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.98% 7.06% 13.12% 36.80% 29.32% 28.74% 24.04% -
ROE 3.98% 5.90% 12.63% 29.97% 32.18% 33.15% 28.16% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 195.35 203.90 211.28 166.33 230.26 2,583.33 217.06 -6.76%
EPS 7.69 12.10 25.39 59.93 65.96 729.33 51.53 -71.76%
DPS 15.70 17.50 17.50 3.50 3.50 0.00 0.00 -
NAPS 1.93 2.05 2.01 2.00 2.05 22.00 1.83 3.60%
Adjusted Per Share Value based on latest NOSH - 6,801,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 192.11 200.51 207.77 163.57 226.44 224.13 213.69 -6.83%
EPS 7.56 11.90 24.97 58.94 64.87 63.28 50.73 -71.79%
DPS 15.44 17.21 17.21 3.44 3.44 0.00 0.00 -
NAPS 1.898 2.016 1.9767 1.9668 2.016 1.9087 1.8016 3.52%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 - - -
Price 4.76 5.30 5.33 5.52 6.00 0.00 0.00 -
P/RPS 2.44 2.60 2.52 3.32 2.61 0.00 0.00 -
P/EPS 61.90 43.80 20.99 9.21 9.10 0.00 0.00 -
EY 1.62 2.28 4.76 10.86 10.99 0.00 0.00 -
DY 3.30 3.30 3.28 0.63 0.58 0.00 0.00 -
P/NAPS 2.47 2.59 2.65 2.76 2.93 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 23/11/18 30/08/18 - - - - -
Price 5.10 5.18 5.36 0.00 0.00 0.00 0.00 -
P/RPS 2.61 2.54 2.54 0.00 0.00 0.00 0.00 -
P/EPS 66.32 42.81 21.11 0.00 0.00 0.00 0.00 -
EY 1.51 2.34 4.74 0.00 0.00 0.00 0.00 -
DY 3.08 3.38 3.26 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.53 2.67 0.00 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