[SDG] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -93.34%
YoY- -88.71%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Revenue 13,145,000 9,442,000 8,686,000 3,039,000 11,093,000 3.84%
PBT 2,600,000 1,437,000 219,000 212,000 1,309,000 16.45%
Tax -645,000 -286,000 -251,000 -59,000 -384,000 12.20%
NP 1,955,000 1,151,000 -32,000 153,000 925,000 18.07%
-
NP to SH 1,789,000 1,036,000 167,000 115,000 879,000 17.09%
-
Tax Rate 24.81% 19.90% 114.61% 27.83% 29.34% -
Total Cost 11,190,000 8,291,000 8,718,000 2,886,000 10,168,000 2.14%
-
Net Worth 14,523,000 13,562,613 13,424,922 13,942,049 0 -
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Div 546,341 276,759 - - - -
Div Payout % 30.54% 26.71% - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Net Worth 14,523,000 13,562,613 13,424,922 13,942,049 0 -
NOSH 6,915,714 6,884,575 6,884,575 6,801,000 6,801,000 0.37%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
NP Margin 14.87% 12.19% -0.37% 5.03% 8.34% -
ROE 12.32% 7.64% 1.24% 0.82% 0.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 190.07 137.15 126.17 44.68 163.11 3.45%
EPS 25.90 15.00 -2.10 1.70 12.90 16.73%
DPS 7.90 4.02 0.00 0.00 0.00 -
NAPS 2.10 1.97 1.95 2.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,801,000
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 190.07 136.53 125.60 43.94 160.40 3.84%
EPS 25.90 14.98 2.41 1.66 12.71 17.12%
DPS 7.90 4.00 0.00 0.00 0.00 -
NAPS 2.10 1.9611 1.9412 2.016 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 - -
Price 3.58 5.05 4.73 5.30 0.00 -
P/RPS 1.88 3.68 3.75 11.86 0.00 -
P/EPS 13.84 33.56 194.99 313.44 0.00 -
EY 7.23 2.98 0.51 0.32 0.00 -
DY 2.21 0.80 0.00 0.00 0.00 -
P/NAPS 1.70 2.56 2.43 2.59 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 18/11/21 23/11/20 29/11/19 23/11/18 - -
Price 3.90 5.17 4.98 5.18 0.00 -
P/RPS 2.05 3.77 3.95 11.59 0.00 -
P/EPS 15.08 34.36 205.30 306.34 0.00 -
EY 6.63 2.91 0.49 0.33 0.00 -
DY 2.03 0.78 0.00 0.00 0.00 -
P/NAPS 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