[SDG] YoY Cumulative 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- 222.95%
YoY- 432.43%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Revenue 4,069,000 4,381,000 3,673,000 3,044,000 3,006,000 11,285,000 2,819,000 5.80%
PBT 255,000 1,043,000 776,000 607,000 125,000 2,228,000 227,000 1.80%
Tax -147,000 -263,000 -165,000 -106,000 -14,000 -407,000 -70,000 12.08%
NP 108,000 780,000 611,000 501,000 111,000 1,821,000 157,000 -5.59%
-
NP to SH 69,000 718,000 562,000 394,000 74,000 1,697,000 151,000 -11.34%
-
Tax Rate 57.65% 25.22% 21.26% 17.46% 11.20% 18.27% 30.84% -
Total Cost 3,961,000 3,601,000 3,062,000 2,543,000 2,895,000 9,464,000 2,662,000 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 - - 146,641 - - 238,035 - -
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 0.42% 4.78% 4.08% 2.98% 0.54% 12.17% 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 58.84 63.35 53.35 44.21 43.66 165.93 470.46 -27.36%
EPS 1.00 10.40 8.20 6.70 1.10 25.00 25.20 -39.12%
DPS 0.00 0.00 2.13 0.00 0.00 3.50 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 58.84 63.35 53.11 44.02 43.47 163.18 40.76 5.80%
EPS 1.00 10.40 8.13 5.70 1.07 24.54 2.18 -11.29%
DPS 0.00 0.00 2.12 0.00 0.00 3.44 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 7.26 7.85 8.70 11.17 11.50 3.33 0.00 -
P/EPS 427.97 47.87 56.84 86.32 467.03 22.12 0.00 -
EY 0.23 2.09 1.76 1.16 0.21 4.52 0.00 -
DY 0.00 0.00 0.46 0.00 0.00 0.63 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 7.60 8.18 8.34 11.13 10.67 3.34 0.00 -
P/EPS 448.02 49.89 54.51 85.97 433.54 22.20 0.00 -
EY 0.22 2.00 1.83 1.16 0.23 4.50 0.00 -
DY 0.00 0.00 0.48 0.00 0.00 0.63 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