[SDG] QoQ TTM Result on 31-Mar-2019 [#1]

Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -33.46%
YoY- -91.46%
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 12,078,000 12,206,000 12,424,000 12,633,000 13,286,000 13,867,000 14,369,000 -10.90%
PBT 217,000 430,000 558,000 731,000 958,000 1,350,000 2,377,000 -79.63%
Tax -264,000 -303,000 -76,000 -244,000 -297,000 -371,000 -492,000 -33.89%
NP -47,000 127,000 482,000 487,000 661,000 979,000 1,885,000 -
-
NP to SH 88,000 262,000 345,000 348,000 523,000 823,000 1,727,000 -86.18%
-
Tax Rate 121.66% 70.47% 13.62% 33.38% 31.00% 27.48% 20.70% -
Total Cost 12,125,000 12,079,000 11,942,000 12,146,000 12,625,000 12,888,000 12,484,000 -1.92%
-
Net Worth 13,287,229 13,424,922 13,631,459 13,631,459 13,125,929 13,942,049 13,670,009 -1.87%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 115,617 115,617 1,067,757 1,067,757 1,190,175 1,190,175 -
Div Payout % - 44.13% 33.51% 306.83% 204.16% 144.61% 68.92% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 13,287,229 13,424,922 13,631,459 13,631,459 13,125,929 13,942,049 13,670,009 -1.87%
NOSH 6,884,575 6,884,575 6,884,575 6,884,575 6,801,000 6,801,000 6,801,000 0.81%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.39% 1.04% 3.88% 3.85% 4.98% 7.06% 13.12% -
ROE 0.66% 1.95% 2.53% 2.55% 3.98% 5.90% 12.63% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 175.44 177.29 180.46 183.50 195.35 203.90 211.28 -11.62%
EPS 1.28 3.81 5.01 5.05 7.69 12.10 25.39 -86.27%
DPS 0.00 1.70 1.70 15.70 15.70 17.50 17.50 -
NAPS 1.93 1.95 1.98 1.98 1.93 2.05 2.01 -2.66%
Adjusted Per Share Value based on latest NOSH - 6,884,575
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 174.65 176.50 179.65 182.67 192.11 200.51 207.77 -10.90%
EPS 1.27 3.79 4.99 5.03 7.56 11.90 24.97 -86.19%
DPS 0.00 1.67 1.67 15.44 15.44 17.21 17.21 -
NAPS 1.9213 1.9412 1.9711 1.9711 1.898 2.016 1.9767 -1.87%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 5.45 4.73 4.92 5.02 4.76 5.30 5.33 -
P/RPS 3.11 2.67 2.73 2.74 2.44 2.60 2.52 15.01%
P/EPS 426.37 124.29 98.18 99.31 61.90 43.80 20.99 640.40%
EY 0.23 0.80 1.02 1.01 1.62 2.28 4.76 -86.66%
DY 0.00 0.36 0.35 3.13 3.30 3.30 3.28 -
P/NAPS 2.82 2.43 2.48 2.54 2.47 2.59 2.65 4.22%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 23/11/18 30/08/18 -
Price 4.96 4.98 4.98 4.66 5.10 5.18 5.36 -
P/RPS 2.83 2.81 2.76 2.54 2.61 2.54 2.54 7.45%
P/EPS 388.04 130.86 99.38 92.19 66.32 42.81 21.11 592.82%
EY 0.26 0.76 1.01 1.08 1.51 2.34 4.74 -85.48%
DY 0.00 0.34 0.34 3.37 3.08 3.38 3.26 -
P/NAPS 2.57 2.55 2.52 2.35 2.64 2.53 2.67 -2.50%

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