[SDG] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -93.34%
YoY- -88.71%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 5,881,000 3,006,000 6,543,000 3,039,000 14,369,000 11,285,000 7,626,000 -15.94%
PBT 101,000 125,000 457,000 212,000 2,377,000 2,228,000 1,876,000 -85.81%
Tax 69,000 -14,000 -145,000 -59,000 -492,000 -407,000 -340,000 -
NP 170,000 111,000 312,000 153,000 1,885,000 1,821,000 1,536,000 -77.04%
-
NP to SH 101,000 74,000 244,000 115,000 1,727,000 1,697,000 1,448,000 -83.13%
-
Tax Rate -68.32% 11.20% 31.73% 27.83% 20.70% 18.27% 18.12% -
Total Cost 5,711,000 2,895,000 6,231,000 2,886,000 12,484,000 9,464,000 6,090,000 -4.20%
-
Net Worth 13,631,459 13,631,459 13,125,929 13,942,049 13,670,009 13,942,049 13,942,049 -1.49%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 115,617 - 1,190,175 238,035 238,035 -
Div Payout % - - 47.38% - 68.92% 14.03% 16.44% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 13,631,459 13,631,459 13,125,929 13,942,049 13,670,009 13,942,049 13,942,049 -1.49%
NOSH 6,884,575 6,884,575 6,801,000 6,801,000 6,801,000 6,801,000 6,801,000 0.81%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.89% 3.69% 4.77% 5.03% 13.12% 16.14% 20.14% -
ROE 0.74% 0.54% 1.86% 0.82% 12.63% 12.17% 10.39% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 85.42 43.66 96.21 44.68 211.28 165.93 112.13 -16.63%
EPS 1.50 1.10 3.60 1.70 25.40 25.00 21.30 -83.02%
DPS 0.00 0.00 1.70 0.00 17.50 3.50 3.50 -
NAPS 1.98 1.98 1.93 2.05 2.01 2.05 2.05 -2.29%
Adjusted Per Share Value based on latest NOSH - 6,801,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 85.04 43.47 94.61 43.94 207.77 163.18 110.27 -15.94%
EPS 1.46 1.07 3.53 1.66 24.97 24.54 20.94 -83.14%
DPS 0.00 0.00 1.67 0.00 17.21 3.44 3.44 -
NAPS 1.9711 1.9711 1.898 2.016 1.9767 2.016 2.016 -1.49%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.92 5.02 4.76 5.30 5.33 5.52 6.00 -
P/RPS 5.76 11.50 4.95 11.86 2.52 3.33 5.35 5.06%
P/EPS 335.37 467.03 132.68 313.44 20.99 22.12 28.18 423.63%
EY 0.30 0.21 0.75 0.32 4.76 4.52 3.55 -80.82%
DY 0.00 0.00 0.36 0.00 3.28 0.63 0.58 -
P/NAPS 2.48 2.54 2.47 2.59 2.65 2.69 2.93 -10.54%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 23/11/18 30/08/18 31/05/18 22/02/18 -
Price 4.98 4.66 5.11 5.18 5.36 5.54 5.50 -
P/RPS 5.83 10.67 5.31 11.59 2.54 3.34 4.90 12.31%
P/EPS 339.46 433.54 142.43 306.34 21.11 22.20 25.83 459.53%
EY 0.29 0.23 0.70 0.33 4.74 4.50 3.87 -82.30%
DY 0.00 0.00 0.33 0.00 3.26 0.63 0.64 -
P/NAPS 2.52 2.35 2.65 2.53 2.67 2.70 2.68 -4.03%

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