[SDG] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 25.88%
YoY- 7.66%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 8,374,000 4,069,000 21,030,000 15,360,000 9,968,000 4,381,000 18,695,000 -41.54%
PBT 736,000 255,000 3,492,000 2,749,000 2,164,000 1,043,000 3,602,000 -65.40%
Tax -206,000 -147,000 -809,000 -676,000 -522,000 -263,000 -1,109,000 -67.54%
NP 530,000 108,000 2,683,000 2,073,000 1,642,000 780,000 2,493,000 -64.48%
-
NP to SH 449,000 69,000 2,488,000 1,926,000 1,530,000 718,000 2,257,000 -66.02%
-
Tax Rate 27.99% 57.65% 23.17% 24.59% 24.12% 25.22% 30.79% -
Total Cost 7,844,000 3,961,000 18,347,000 13,287,000 8,326,000 3,601,000 16,202,000 -38.42%
-
Net Worth 17,358,443 16,251,928 16,390,242 16,459,401 16,321,085 15,007,101 15,214,572 9.21%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 224,760 - 1,109,280 691,571 691,571 - 1,549,811 -72.49%
Div Payout % 50.06% - 44.59% 35.91% 45.20% - 68.67% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 17,358,443 16,251,928 16,390,242 16,459,401 16,321,085 15,007,101 15,214,572 9.21%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.33% 2.65% 12.76% 13.50% 16.47% 17.80% 13.34% -
ROE 2.59% 0.42% 15.18% 11.70% 9.37% 4.78% 14.83% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 121.09 58.84 304.09 222.10 144.14 63.35 270.33 -41.54%
EPS 6.50 1.00 36.00 27.80 22.10 10.40 32.60 -65.97%
DPS 3.25 0.00 16.04 10.00 10.00 0.00 22.41 -72.49%
NAPS 2.51 2.35 2.37 2.38 2.36 2.17 2.20 9.21%
Adjusted Per Share Value based on latest NOSH - 6,915,714
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 121.09 58.84 304.09 222.10 144.14 63.35 270.33 -41.54%
EPS 6.50 1.00 36.00 27.80 22.10 10.40 32.60 -65.97%
DPS 3.25 0.00 16.04 10.00 10.00 0.00 22.41 -72.49%
NAPS 2.51 2.35 2.37 2.38 2.36 2.17 2.20 9.21%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 4.15 4.27 4.65 4.09 4.33 4.97 3.76 -
P/RPS 3.43 7.26 1.53 1.84 3.00 7.85 1.39 82.91%
P/EPS 63.92 427.97 12.93 14.69 19.57 47.87 11.52 214.40%
EY 1.56 0.23 7.74 6.81 5.11 2.09 8.68 -68.25%
DY 0.78 0.00 3.45 2.44 2.31 0.00 5.96 -74.31%
P/NAPS 1.65 1.82 1.96 1.72 1.83 2.29 1.71 -2.35%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 24/05/23 17/02/23 22/11/22 23/08/22 20/05/22 18/02/22 -
Price 4.32 4.47 4.33 4.33 4.40 5.18 4.90 -
P/RPS 3.57 7.60 1.42 1.95 3.05 8.18 1.81 57.47%
P/EPS 66.54 448.02 12.04 15.55 19.89 49.89 15.01 170.59%
EY 1.50 0.22 8.31 6.43 5.03 2.00 6.66 -63.08%
DY 0.75 0.00 3.70 2.31 2.27 0.00 4.57 -70.12%
P/NAPS 1.72 1.90 1.83 1.82 1.86 2.39 2.23 -15.93%

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