[SDG] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 10.23%
YoY- -67.73%
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Revenue 20,480,000 17,526,666 12,589,333 11,581,333 18,234,000 14,790,666 6.09%
PBT 3,665,333 3,466,666 1,916,000 292,000 1,272,000 1,745,333 14.43%
Tax -901,333 -860,000 -381,333 -334,666 -354,000 -512,000 10.82%
NP 2,764,000 2,606,666 1,534,666 -42,666 918,000 1,233,333 15.79%
-
NP to SH 2,568,000 2,385,333 1,381,333 222,666 690,000 1,172,000 15.31%
-
Tax Rate 24.59% 24.81% 19.90% 114.61% 27.83% 29.34% -
Total Cost 17,716,000 14,920,000 11,054,666 11,623,999 17,316,000 13,557,333 4.98%
-
Net Worth 16,459,401 14,523,000 13,562,613 13,424,922 13,942,049 0 -
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Div 922,095 728,455 369,013 - - - -
Div Payout % 35.91% 30.54% 26.71% - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Net Worth 16,459,401 14,523,000 13,562,613 13,424,922 13,942,049 0 -
NOSH 6,915,714 6,915,714 6,884,575 6,884,575 6,801,000 6,801,000 0.30%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
NP Margin 13.50% 14.87% 12.19% -0.37% 5.03% 8.34% -
ROE 15.60% 16.42% 10.18% 1.66% 4.95% 0.00% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 296.14 253.43 182.86 168.22 268.11 217.48 5.76%
EPS 37.07 34.53 20.00 -2.80 10.20 17.20 14.97%
DPS 13.33 10.53 5.36 0.00 0.00 0.00 -
NAPS 2.38 2.10 1.97 1.95 2.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,884,575
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 296.14 253.43 182.04 167.46 263.66 213.87 6.09%
EPS 37.07 34.53 19.97 3.22 9.98 16.95 15.27%
DPS 13.33 10.53 5.34 0.00 0.00 0.00 -
NAPS 2.38 2.10 1.9611 1.9412 2.016 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 - -
Price 4.09 3.58 5.05 4.73 5.30 0.00 -
P/RPS 1.38 1.41 2.76 2.81 1.98 0.00 -
P/EPS 11.01 10.38 25.17 146.25 52.24 0.00 -
EY 9.08 9.63 3.97 0.68 1.91 0.00 -
DY 3.26 2.94 1.06 0.00 0.00 0.00 -
P/NAPS 1.72 1.70 2.56 2.43 2.59 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 22/11/22 18/11/21 23/11/20 29/11/19 23/11/18 - -
Price 4.33 3.90 5.17 4.98 5.18 0.00 -
P/RPS 1.46 1.54 2.83 2.96 1.93 0.00 -
P/EPS 11.66 11.31 25.77 153.98 51.06 0.00 -
EY 8.58 8.84 3.88 0.65 1.96 0.00 -
DY 3.08 2.70 1.04 0.00 0.00 0.00 -
P/NAPS 1.82 1.86 2.62 2.55 2.53 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