[SDG] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 109.79%
YoY- 39.36%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Revenue 8,374,000 9,968,000 8,084,000 6,260,000 5,881,000 14,369,000 6,744,000 3.38%
PBT 736,000 2,164,000 1,696,000 1,126,000 101,000 2,377,000 699,000 0.79%
Tax -206,000 -522,000 -412,000 -212,000 69,000 -492,000 -201,000 0.37%
NP 530,000 1,642,000 1,284,000 914,000 170,000 1,885,000 498,000 0.96%
-
NP to SH 449,000 1,530,000 1,179,000 846,000 101,000 1,727,000 470,000 -0.70%
-
Tax Rate 27.99% 24.12% 24.29% 18.83% -68.32% 20.70% 28.76% -
Total Cost 7,844,000 8,326,000 6,800,000 5,346,000 5,711,000 12,484,000 6,246,000 3.56%
-
Net Worth 17,358,443 16,321,085 14,453,842 14,113,379 13,631,459 13,670,009 0 -
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Div 224,760 691,571 546,341 276,759 - 1,190,175 - -
Div Payout % 50.06% 45.20% 46.34% 32.71% - 68.92% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Net Worth 17,358,443 16,321,085 14,453,842 14,113,379 13,631,459 13,670,009 0 -
NOSH 6,915,714 6,915,714 6,915,714 6,884,575 6,884,575 6,801,000 6,801,000 0.25%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
NP Margin 6.33% 16.47% 15.88% 14.60% 2.89% 13.12% 7.38% -
ROE 2.59% 9.37% 8.16% 5.99% 0.74% 12.63% 0.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
RPS 121.09 144.14 116.89 90.93 85.42 211.28 99.16 3.12%
EPS 6.50 22.10 17.10 12.30 1.50 25.40 6.90 -0.91%
DPS 3.25 10.00 7.90 4.02 0.00 17.50 0.00 -
NAPS 2.51 2.36 2.09 2.05 1.98 2.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,915,714
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
RPS 121.09 144.14 116.89 90.52 85.04 207.77 97.52 3.38%
EPS 6.50 22.10 17.10 12.23 1.46 24.97 6.80 -0.69%
DPS 3.25 10.00 7.90 4.00 0.00 17.21 0.00 -
NAPS 2.51 2.36 2.09 2.0408 1.9711 1.9767 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 - -
Price 4.15 4.33 3.98 4.92 4.92 5.33 0.00 -
P/RPS 3.43 3.00 3.40 5.41 5.76 2.52 0.00 -
P/EPS 63.92 19.57 23.35 40.04 335.37 20.99 0.00 -
EY 1.56 5.11 4.28 2.50 0.30 4.76 0.00 -
DY 0.78 2.31 1.98 0.82 0.00 3.28 0.00 -
P/NAPS 1.65 1.83 1.90 2.40 2.48 2.65 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Date 23/08/23 23/08/22 18/08/21 27/08/20 30/08/19 30/08/18 - -
Price 4.32 4.40 3.85 5.14 4.98 5.36 0.00 -
P/RPS 3.57 3.05 3.29 5.65 5.83 2.54 0.00 -
P/EPS 66.54 19.89 22.58 41.83 339.46 21.11 0.00 -
EY 1.50 5.03 4.43 2.39 0.29 4.74 0.00 -
DY 0.75 2.27 2.05 0.78 0.00 3.26 0.00 -
P/NAPS 1.72 1.86 1.84 2.51 2.52 2.67 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