[SDG] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 1191.8%
YoY- 432.43%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Revenue 16,276,000 17,524,000 14,692,000 12,176,000 12,024,000 15,046,666 11,276,000 5.80%
PBT 1,020,000 4,172,000 3,104,000 2,428,000 500,000 2,970,666 908,000 1.80%
Tax -588,000 -1,052,000 -660,000 -424,000 -56,000 -542,666 -280,000 12.08%
NP 432,000 3,120,000 2,444,000 2,004,000 444,000 2,428,000 628,000 -5.59%
-
NP to SH 276,000 2,872,000 2,248,000 1,576,000 296,000 2,262,666 604,000 -11.34%
-
Tax Rate 57.65% 25.22% 21.26% 17.46% 11.20% 18.27% 30.84% -
Total Cost 15,844,000 14,404,000 12,248,000 10,172,000 11,580,000 12,618,666 10,648,000 6.30%
-
Net Worth 16,251,928 15,007,101 13,769,150 13,218,384 13,631,459 13,942,049 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Div - - 586,565 - - 317,379 - -
Div Payout % - - 26.09% - - 14.03% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Net Worth 16,251,928 15,007,101 13,769,150 13,218,384 13,631,459 13,942,049 0 -
NOSH 6,915,714 6,915,714 6,884,575 6,884,575 6,884,575 6,801,000 599,206 45.67%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
NP Margin 2.65% 17.80% 16.63% 16.46% 3.69% 16.14% 5.57% -
ROE 1.70% 19.14% 16.33% 11.92% 2.17% 16.23% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 235.35 253.39 213.40 176.86 174.65 221.24 1,881.82 -27.36%
EPS 4.00 41.60 32.80 26.80 4.40 33.33 100.80 -39.12%
DPS 0.00 0.00 8.52 0.00 0.00 4.67 0.00 -
NAPS 2.35 2.17 2.00 1.92 1.98 2.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,884,575
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 235.35 253.39 212.44 176.06 173.86 217.57 163.05 5.80%
EPS 4.00 41.60 32.51 22.79 4.28 32.72 8.73 -11.31%
DPS 0.00 0.00 8.48 0.00 0.00 4.59 0.00 -
NAPS 2.35 2.17 1.991 1.9114 1.9711 2.016 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 - -
Price 4.27 4.97 4.64 4.94 5.02 5.52 0.00 -
P/RPS 1.81 1.96 2.17 2.79 2.87 2.50 0.00 -
P/EPS 106.99 11.97 14.21 21.58 116.76 16.59 0.00 -
EY 0.93 8.36 7.04 4.63 0.86 6.03 0.00 -
DY 0.00 0.00 1.84 0.00 0.00 0.85 0.00 -
P/NAPS 1.82 2.29 2.32 2.57 2.54 2.69 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Date 24/05/23 20/05/22 20/05/21 22/05/20 31/05/19 31/05/18 - -
Price 4.47 5.18 4.45 4.92 4.66 5.54 0.00 -
P/RPS 1.90 2.04 2.09 2.78 2.67 2.50 0.00 -
P/EPS 112.00 12.47 13.63 21.49 108.39 16.65 0.00 -
EY 0.89 8.02 7.34 4.65 0.92 6.01 0.00 -
DY 0.00 0.00 1.91 0.00 0.00 0.84 0.00 -
P/NAPS 1.90 2.39 2.23 2.56 2.35 2.70 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