[SDG] YoY Quarter Result on 30-Jun-2020 [#2]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -4.06%
YoY- 1300.0%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Revenue 4,305,000 5,587,000 4,411,000 3,216,000 2,875,000 3,084,000 3,925,000 1.43%
PBT 481,000 1,121,000 920,000 519,000 -24,000 149,000 472,000 0.29%
Tax -59,000 -259,000 -247,000 -106,000 83,000 -85,000 -131,000 -11.55%
NP 422,000 862,000 673,000 413,000 59,000 64,000 341,000 3.33%
-
NP to SH 380,000 812,000 617,000 378,000 27,000 30,000 319,000 2.72%
-
Tax Rate 12.27% 23.10% 26.85% 20.42% - 57.05% 27.75% -
Total Cost 3,883,000 4,725,000 3,738,000 2,803,000 2,816,000 3,020,000 3,584,000 1.24%
-
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 - 952,140 - -
Div Payout % 59.15% 85.17% 88.55% 73.22% - 3,173.80% - -
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 9.80% 15.43% 15.26% 12.84% 2.05% 2.08% 8.69% -
ROE 2.19% 4.98% 4.27% 2.68% 0.20% 0.22% 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 62.25 80.79 63.78 46.71 41.76 45.35 57.71 1.17%
EPS 5.50 11.70 9.00 5.50 0.40 0.40 4.70 2.44%
DPS 3.25 10.00 7.90 4.02 0.00 14.00 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 - 6,884,575
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
RPS 62.25 80.79 63.78 46.50 41.57 44.59 56.75 1.43%
EPS 5.50 11.70 9.00 5.47 0.39 0.43 4.61 2.75%
DPS 3.25 10.00 7.90 4.00 0.00 13.77 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 6.67 5.36 6.24 10.53 11.78 11.75 0.00 -
P/EPS 75.53 36.88 44.61 89.61 1,254.52 1,208.31 0.00 -
EY 1.32 2.71 2.24 1.12 0.08 0.08 0.00 -
DY 0.78 2.31 1.98 0.82 0.00 2.63 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 6.94 5.45 6.04 11.00 11.93 11.82 0.00 -
P/EPS 78.62 37.47 43.15 93.62 1,269.82 1,215.11 0.00 -
EY 1.27 2.67 2.32 1.07 0.08 0.08 0.00 -
DY 0.75 2.27 2.05 0.78 0.00 2.61 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