[SDG] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 113.09%
YoY- 29.77%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 4,069,000 21,030,000 15,360,000 9,968,000 4,381,000 18,695,000 13,145,000 -54.27%
PBT 255,000 3,492,000 2,749,000 2,164,000 1,043,000 3,602,000 2,600,000 -78.76%
Tax -147,000 -809,000 -676,000 -522,000 -263,000 -1,109,000 -645,000 -62.72%
NP 108,000 2,683,000 2,073,000 1,642,000 780,000 2,493,000 1,955,000 -85.52%
-
NP to SH 69,000 2,488,000 1,926,000 1,530,000 718,000 2,257,000 1,789,000 -88.60%
-
Tax Rate 57.65% 23.17% 24.59% 24.12% 25.22% 30.79% 24.81% -
Total Cost 3,961,000 18,347,000 13,287,000 8,326,000 3,601,000 16,202,000 11,190,000 -49.99%
-
Net Worth 16,251,928 16,390,242 16,459,401 16,321,085 15,007,101 15,214,572 14,523,000 7.79%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 1,109,280 691,571 691,571 - 1,549,811 546,341 -
Div Payout % - 44.59% 35.91% 45.20% - 68.67% 30.54% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 16,251,928 16,390,242 16,459,401 16,321,085 15,007,101 15,214,572 14,523,000 7.79%
NOSH 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.65% 12.76% 13.50% 16.47% 17.80% 13.34% 14.87% -
ROE 0.42% 15.18% 11.70% 9.37% 4.78% 14.83% 12.32% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 58.84 304.09 222.10 144.14 63.35 270.33 190.07 -54.27%
EPS 1.00 36.00 27.80 22.10 10.40 32.60 25.90 -88.59%
DPS 0.00 16.04 10.00 10.00 0.00 22.41 7.90 -
NAPS 2.35 2.37 2.38 2.36 2.17 2.20 2.10 7.79%
Adjusted Per Share Value based on latest NOSH - 6,915,714
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 58.84 304.09 222.10 144.14 63.35 270.33 190.07 -54.27%
EPS 1.00 36.00 27.80 22.10 10.40 32.60 25.90 -88.59%
DPS 0.00 16.04 10.00 10.00 0.00 22.41 7.90 -
NAPS 2.35 2.37 2.38 2.36 2.17 2.20 2.10 7.79%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 4.27 4.65 4.09 4.33 4.97 3.76 3.58 -
P/RPS 7.26 1.53 1.84 3.00 7.85 1.39 1.88 146.34%
P/EPS 427.97 12.93 14.69 19.57 47.87 11.52 13.84 887.24%
EY 0.23 7.74 6.81 5.11 2.09 8.68 7.23 -89.98%
DY 0.00 3.45 2.44 2.31 0.00 5.96 2.21 -
P/NAPS 1.82 1.96 1.72 1.83 2.29 1.71 1.70 4.65%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 17/02/23 22/11/22 23/08/22 20/05/22 18/02/22 18/11/21 -
Price 4.47 4.33 4.33 4.40 5.18 4.90 3.90 -
P/RPS 7.60 1.42 1.95 3.05 8.18 1.81 2.05 139.72%
P/EPS 448.02 12.04 15.55 19.89 49.89 15.01 15.08 861.23%
EY 0.22 8.31 6.43 5.03 2.00 6.66 6.63 -89.69%
DY 0.00 3.70 2.31 2.27 0.00 4.57 2.03 -
P/NAPS 1.90 1.83 1.82 1.86 2.39 2.23 1.86 1.42%

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