[SDG] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -31.76%
YoY- -88.3%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 12,176,000 12,062,000 11,581,333 11,762,000 12,024,000 6,543,000 18,234,000 -23.58%
PBT 2,428,000 251,000 292,000 202,000 500,000 457,000 1,272,000 53.81%
Tax -424,000 -298,000 -334,666 138,000 -56,000 -145,000 -354,000 12.77%
NP 2,004,000 -47,000 -42,666 340,000 444,000 312,000 918,000 68.20%
-
NP to SH 1,576,000 122,000 222,666 202,000 296,000 244,000 690,000 73.34%
-
Tax Rate 17.46% 118.73% 114.61% -68.32% 11.20% 31.73% 27.83% -
Total Cost 10,172,000 12,109,000 11,623,999 11,422,000 11,580,000 6,231,000 17,316,000 -29.83%
-
Net Worth 13,218,384 13,287,229 13,424,922 13,631,459 13,631,459 13,125,929 13,942,049 -3.48%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 68,845 - - - 115,617 - -
Div Payout % - 56.43% - - - 47.38% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 13,218,384 13,287,229 13,424,922 13,631,459 13,631,459 13,125,929 13,942,049 -3.48%
NOSH 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,801,000 6,801,000 0.81%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 16.46% -0.39% -0.37% 2.89% 3.69% 4.77% 5.03% -
ROE 11.92% 0.92% 1.66% 1.48% 2.17% 1.86% 4.95% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 176.86 175.20 168.22 170.85 174.65 96.21 268.11 -24.20%
EPS 26.80 -2.90 -2.80 3.00 4.40 3.60 10.20 90.29%
DPS 0.00 1.00 0.00 0.00 0.00 1.70 0.00 -
NAPS 1.92 1.93 1.95 1.98 1.98 1.93 2.05 -4.26%
Adjusted Per Share Value based on latest NOSH - 6,884,575
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 176.06 174.41 167.46 170.08 173.86 94.61 263.66 -23.58%
EPS 22.79 1.76 3.22 2.92 4.28 3.53 9.98 73.32%
DPS 0.00 1.00 0.00 0.00 0.00 1.67 0.00 -
NAPS 1.9114 1.9213 1.9412 1.9711 1.9711 1.898 2.016 -3.48%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 4.94 5.45 4.73 4.92 5.02 4.76 5.30 -
P/RPS 2.79 3.11 2.81 2.88 2.87 4.95 1.98 25.66%
P/EPS 21.58 307.55 146.25 167.68 116.76 132.68 52.24 -44.50%
EY 4.63 0.33 0.68 0.60 0.86 0.75 1.91 80.35%
DY 0.00 0.18 0.00 0.00 0.00 0.36 0.00 -
P/NAPS 2.57 2.82 2.43 2.48 2.54 2.47 2.59 -0.51%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 23/11/18 -
Price 4.92 4.91 4.98 4.98 4.66 5.11 5.18 -
P/RPS 2.78 2.80 2.96 2.91 2.67 5.31 1.93 27.51%
P/EPS 21.49 277.08 153.98 169.73 108.39 142.43 51.06 -43.80%
EY 4.65 0.36 0.65 0.59 0.92 0.70 1.96 77.78%
DY 0.00 0.20 0.00 0.00 0.00 0.33 0.00 -
P/NAPS 2.56 2.54 2.55 2.52 2.35 2.65 2.53 0.78%

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