[SDG] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 14.38%
YoY- 871.31%
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 13,145,000 8,084,000 3,673,000 13,081,000 9,442,000 6,260,000 3,044,000 164.94%
PBT 2,600,000 1,696,000 776,000 1,991,000 1,437,000 1,126,000 607,000 163.51%
Tax -645,000 -412,000 -165,000 -628,000 -286,000 -212,000 -106,000 232.93%
NP 1,955,000 1,284,000 611,000 1,363,000 1,151,000 914,000 501,000 147.65%
-
NP to SH 1,789,000 1,179,000 562,000 1,185,000 1,036,000 846,000 394,000 173.95%
-
Tax Rate 24.81% 24.29% 21.26% 31.54% 19.90% 18.83% 17.46% -
Total Cost 11,190,000 6,800,000 3,062,000 11,718,000 8,291,000 5,346,000 2,543,000 168.28%
-
Net Worth 14,523,000 14,453,842 13,769,150 13,631,459 13,562,613 14,113,379 13,218,384 6.46%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 546,341 546,341 146,641 649,903 276,759 276,759 - -
Div Payout % 30.54% 46.34% 26.09% 54.84% 26.71% 32.71% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 14,523,000 14,453,842 13,769,150 13,631,459 13,562,613 14,113,379 13,218,384 6.46%
NOSH 6,915,714 6,915,714 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 0.30%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 14.87% 15.88% 16.63% 10.42% 12.19% 14.60% 16.46% -
ROE 12.32% 8.16% 4.08% 8.69% 7.64% 5.99% 2.98% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 190.07 116.89 53.35 190.00 137.15 90.93 44.21 164.16%
EPS 25.90 17.10 8.20 17.20 15.00 12.30 6.70 146.10%
DPS 7.90 7.90 2.13 9.44 4.02 4.02 0.00 -
NAPS 2.10 2.09 2.00 1.98 1.97 2.05 1.92 6.15%
Adjusted Per Share Value based on latest NOSH - 6,884,575
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 190.07 116.89 53.11 189.15 136.53 90.52 44.02 164.92%
EPS 25.90 17.10 8.13 17.13 14.98 12.23 5.70 174.08%
DPS 7.90 7.90 2.12 9.40 4.00 4.00 0.00 -
NAPS 2.10 2.09 1.991 1.9711 1.9611 2.0408 1.9114 6.46%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.58 3.98 4.64 4.99 5.05 4.92 4.94 -
P/RPS 1.88 3.40 8.70 2.63 3.68 5.41 11.17 -69.48%
P/EPS 13.84 23.35 56.84 28.99 33.56 40.04 86.32 -70.45%
EY 7.23 4.28 1.76 3.45 2.98 2.50 1.16 238.30%
DY 2.21 1.98 0.46 1.89 0.80 0.82 0.00 -
P/NAPS 1.70 1.90 2.32 2.52 2.56 2.40 2.57 -24.06%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 18/08/21 20/05/21 18/02/21 23/11/20 27/08/20 22/05/20 -
Price 3.90 3.85 4.45 4.95 5.17 5.14 4.92 -
P/RPS 2.05 3.29 8.34 2.61 3.77 5.65 11.13 -67.59%
P/EPS 15.08 22.58 54.51 28.76 34.36 41.83 85.97 -68.63%
EY 6.63 4.43 1.83 3.48 2.91 2.39 1.16 219.33%
DY 2.03 2.05 0.48 1.91 0.78 0.78 0.00 -
P/NAPS 1.86 1.84 2.23 2.50 2.62 2.51 2.56 -19.16%

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