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

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -26.95%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 9,442,000 6,260,000 3,044,000 12,062,000 8,686,000 5,881,000 3,006,000 114.03%
PBT 1,437,000 1,126,000 607,000 251,000 219,000 101,000 125,000 407.10%
Tax -286,000 -212,000 -106,000 -298,000 -251,000 69,000 -14,000 643.19%
NP 1,151,000 914,000 501,000 -47,000 -32,000 170,000 111,000 373.49%
-
NP to SH 1,036,000 846,000 394,000 122,000 167,000 101,000 74,000 478.09%
-
Tax Rate 19.90% 18.83% 17.46% 118.73% 114.61% -68.32% 11.20% -
Total Cost 8,291,000 5,346,000 2,543,000 12,109,000 8,718,000 5,711,000 2,895,000 101.28%
-
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 276,759 276,759 - 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 7.64% 5.99% 2.98% 0.92% 1.24% 0.74% 0.54% -
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 137.15 90.93 44.21 175.20 126.17 85.42 43.66 114.04%
EPS 15.00 12.30 6.70 -2.90 -2.10 1.50 1.10 468.06%
DPS 4.02 4.02 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 136.53 90.52 44.02 174.41 125.60 85.04 43.47 114.01%
EPS 14.98 12.23 5.70 1.76 2.41 1.46 1.07 478.09%
DPS 4.00 4.00 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 3.68 5.41 11.17 3.11 3.75 5.76 11.50 -53.11%
P/EPS 33.56 40.04 86.32 307.55 194.99 335.37 467.03 -82.63%
EY 2.98 2.50 1.16 0.33 0.51 0.30 0.21 483.31%
DY 0.80 0.82 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 3.77 5.65 11.13 2.80 3.95 5.83 10.67 -49.92%
P/EPS 34.36 41.83 85.97 277.08 205.30 339.46 433.54 -81.46%
EY 2.91 2.39 1.16 0.36 0.49 0.29 0.23 440.46%
DY 0.78 0.78 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