[SDG] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -45.21%
YoY- -50.0%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 12,589,333 12,520,000 12,176,000 12,062,000 11,581,333 11,762,000 12,024,000 3.10%
PBT 1,916,000 2,252,000 2,428,000 251,000 292,000 202,000 500,000 144.27%
Tax -381,333 -424,000 -424,000 -298,000 -334,666 138,000 -56,000 258.00%
NP 1,534,666 1,828,000 2,004,000 -47,000 -42,666 340,000 444,000 128.08%
-
NP to SH 1,381,333 1,692,000 1,576,000 122,000 222,666 202,000 296,000 178.47%
-
Tax Rate 19.90% 18.83% 17.46% 118.73% 114.61% -68.32% 11.20% -
Total Cost 11,054,666 10,692,000 10,172,000 12,109,000 11,623,999 11,422,000 11,580,000 -3.03%
-
Net Worth 13,562,613 14,113,379 13,218,384 13,287,229 13,424,922 13,631,459 13,631,459 -0.33%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 369,013 553,519 - 68,845 - - - -
Div Payout % 26.71% 32.71% - 56.43% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 13,562,613 14,113,379 13,218,384 13,287,229 13,424,922 13,631,459 13,631,459 -0.33%
NOSH 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 12.19% 14.60% 16.46% -0.39% -0.37% 2.89% 3.69% -
ROE 10.18% 11.99% 11.92% 0.92% 1.66% 1.48% 2.17% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 182.86 181.86 176.86 175.20 168.22 170.85 174.65 3.10%
EPS 20.00 24.60 26.80 -2.90 -2.80 3.00 4.40 173.64%
DPS 5.36 8.04 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.97 2.05 1.92 1.93 1.95 1.98 1.98 -0.33%
Adjusted Per Share Value based on latest NOSH - 6,884,575
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 182.04 181.04 176.06 174.41 167.46 170.08 173.86 3.10%
EPS 19.97 24.47 22.79 1.76 3.22 2.92 4.28 178.44%
DPS 5.34 8.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.9611 2.0408 1.9114 1.9213 1.9412 1.9711 1.9711 -0.33%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.05 4.92 4.94 5.45 4.73 4.92 5.02 -
P/RPS 2.76 2.71 2.79 3.11 2.81 2.88 2.87 -2.56%
P/EPS 25.17 20.02 21.58 307.55 146.25 167.68 116.76 -63.94%
EY 3.97 5.00 4.63 0.33 0.68 0.60 0.86 176.47%
DY 1.06 1.63 0.00 0.18 0.00 0.00 0.00 -
P/NAPS 2.56 2.40 2.57 2.82 2.43 2.48 2.54 0.52%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 27/08/20 22/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 5.17 5.14 4.92 4.91 4.98 4.98 4.66 -
P/RPS 2.83 2.83 2.78 2.80 2.96 2.91 2.67 3.94%
P/EPS 25.77 20.91 21.49 277.08 153.98 169.73 108.39 -61.52%
EY 3.88 4.78 4.65 0.36 0.65 0.59 0.92 160.34%
DY 1.04 1.56 0.00 0.20 0.00 0.00 0.00 -
P/NAPS 2.62 2.51 2.56 2.54 2.55 2.52 2.35 7.49%

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