[SDG] YoY TTM Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	14,905,000	12,457,000	12,424,000	14,369,000	1.22%
YoY %	19.65%	0.27%	-13.54%	-	-
Horiz. %	103.73%	86.69%	86.46%	100.00%	-
PBT	2,561,000	1,242,000	558,000	2,377,000	2.51%
YoY %	106.20%	122.58%	-76.53%	-	-
Horiz. %	107.74%	52.25%	23.47%	100.00%	-
Tax	-828,000	-545,000	-76,000	-492,000	18.92%
YoY %	-51.93%	-617.11%	84.55%	-	-
Horiz. %	168.29%	110.77%	15.45%	100.00%	-
NP	1,733,000	697,000	482,000	1,885,000	-2.76%
YoY %	148.64%	44.61%	-74.43%	-	-
Horiz. %	91.94%	36.98%	25.57%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	1,518,000	759,000	345,000	1,727,000	-4.20%
YoY %	100.00%	120.00%	-80.02%	-	-
Horiz. %	87.90%	43.95%	19.98%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	32.33%	43.88%	13.62%	20.70%	-
YoY %	-26.32%	222.17%	-34.20%	-	-
Horiz. %	156.18%	211.98%	65.80%	100.00%	-
Total Cost	13,172,000	11,760,000	11,942,000	12,484,000	1.80%
YoY %	12.01%	-1.52%	-4.34%	-	-
Horiz. %	105.51%	94.20%	95.66%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	14,453,842	14,113,379	13,631,459	13,670,009	1.87%
YoY %	2.41%	3.54%	-0.28%	-	-
Horiz. %	105.73%	103.24%	99.72%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	1,066,126	276,759	115,617	1,190,175	-3.59%
YoY %	285.22%	139.38%	-90.29%	-	-
Horiz. %	89.58%	23.25%	9.71%	100.00%	-
Div Payout %	70.23%	36.46%	33.51%	68.92%	-
YoY %	92.62%	8.80%	-51.38%	-	-
Horiz. %	101.90%	52.90%	48.62%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	14,453,842	14,113,379	13,631,459	13,670,009	1.87%
YoY %	2.41%	3.54%	-0.28%	-	-
Horiz. %	105.73%	103.24%	99.72%	100.00%	-
NOSH	6,915,714	6,884,575	6,884,575	6,801,000	0.55%
YoY %	0.45%	0.00%	1.23%	-	-
Horiz. %	101.69%	101.23%	101.23%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	11.63%	5.60%	3.88%	13.12%	-
YoY %	107.68%	44.33%	-70.43%	-	-
Horiz. %	88.64%	42.68%	29.57%	100.00%	-
ROE	10.50%	5.38%	2.53%	12.63%	-
YoY %	95.17%	112.65%	-79.97%	-	-
Horiz. %	83.14%	42.60%	20.03%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	215.52	180.94	180.46	211.28	0.66%
YoY %	19.11%	0.27%	-14.59%	-	-
Horiz. %	102.01%	85.64%	85.41%	100.00%	-
EPS	21.95	11.02	5.01	25.39	-4.73%
YoY %	99.18%	119.96%	-80.27%	-	-
Horiz. %	86.45%	43.40%	19.73%	100.00%	-
DPS	15.45	4.02	1.70	17.50	-4.06%
YoY %	284.33%	136.47%	-90.29%	-	-
Horiz. %	88.29%	22.97%	9.71%	100.00%	-
NAPS	2.09	2.05	1.98	2.01	1.30%
YoY %	1.95%	3.54%	-1.49%	-	-
Horiz. %	103.98%	101.99%	98.51%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 6,801,000
RPS	215.52	180.13	179.65	207.77	1.22%
YoY %	19.65%	0.27%	-13.53%	-	-
Horiz. %	103.73%	86.70%	86.47%	100.00%	-
EPS	21.95	10.98	4.99	24.97	-4.20%
YoY %	99.91%	120.04%	-80.02%	-	-
Horiz. %	87.91%	43.97%	19.98%	100.00%	-
DPS	15.45	4.00	1.67	17.21	-3.52%
YoY %	286.25%	139.52%	-90.30%	-	-
Horiz. %	89.77%	23.24%	9.70%	100.00%	-
NAPS	2.09	2.0408	1.9711	1.9767	1.87%
YoY %	2.41%	3.54%	-0.28%	-	-
Horiz. %	105.73%	103.24%	99.72%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	3.98	4.92	4.92	5.33	-
P/RPS	1.85	2.72	2.73	2.52	-9.78%
YoY %	-31.99%	-0.37%	8.33%	-	-
Horiz. %	73.41%	107.94%	108.33%	100.00%	-
P/EPS	18.13	44.63	98.18	20.99	-4.76%
YoY %	-59.38%	-54.54%	367.75%	-	-
Horiz. %	86.37%	212.63%	467.75%	100.00%	-
EY	5.52	2.24	1.02	4.76	5.05%
YoY %	146.43%	119.61%	-78.57%	-	-
Horiz. %	115.97%	47.06%	21.43%	100.00%	-
DY	3.88	0.82	0.35	3.28	5.75%
YoY %	373.17%	134.29%	-89.33%	-	-
Horiz. %	118.29%	25.00%	10.67%	100.00%	-
P/NAPS	1.90	2.40	2.48	2.65	-10.48%
YoY %	-20.83%	-3.23%	-6.42%	-	-
Horiz. %	71.70%	90.57%	93.58%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	18/08/21	27/08/20	30/08/19	30/08/18	-
Price	3.85	5.16	4.98	5.36	-
P/RPS	1.79	2.85	2.76	2.54	-11.00%
YoY %	-37.19%	3.26%	8.66%	-	-
Horiz. %	70.47%	112.20%	108.66%	100.00%	-
P/EPS	17.54	46.80	99.38	21.11	-5.98%
YoY %	-62.52%	-52.91%	370.77%	-	-
Horiz. %	83.09%	221.70%	470.77%	100.00%	-
EY	5.70	2.14	1.01	4.74	6.33%
YoY %	166.36%	111.88%	-78.69%	-	-
Horiz. %	120.25%	45.15%	21.31%	100.00%	-
DY	4.01	0.78	0.34	3.26	7.13%
YoY %	414.10%	129.41%	-89.57%	-	-
Horiz. %	123.01%	23.93%	10.43%	100.00%	-
P/NAPS	1.84	2.52	2.52	2.67	-11.66%
YoY %	-26.98%	0.00%	-5.62%	-	-
Horiz. %	68.91%	94.38%	94.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos