[SDG] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 26.16%
YoY- 90.46%
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 15,360,000 9,968,000 4,381,000 18,695,000 13,145,000 8,084,000 3,673,000 159.33%
PBT 2,749,000 2,164,000 1,043,000 3,602,000 2,600,000 1,696,000 776,000 132.20%
Tax -676,000 -522,000 -263,000 -1,109,000 -645,000 -412,000 -165,000 155.82%
NP 2,073,000 1,642,000 780,000 2,493,000 1,955,000 1,284,000 611,000 125.62%
-
NP to SH 1,926,000 1,530,000 718,000 2,257,000 1,789,000 1,179,000 562,000 127.13%
-
Tax Rate 24.59% 24.12% 25.22% 30.79% 24.81% 24.29% 21.26% -
Total Cost 13,287,000 8,326,000 3,601,000 16,202,000 11,190,000 6,800,000 3,062,000 165.80%
-
Net Worth 16,459,401 16,321,085 15,007,101 15,214,572 14,523,000 14,453,842 13,769,150 12.62%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 691,571 691,571 - 1,549,811 546,341 546,341 146,641 180.96%
Div Payout % 35.91% 45.20% - 68.67% 30.54% 46.34% 26.09% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 16,459,401 16,321,085 15,007,101 15,214,572 14,523,000 14,453,842 13,769,150 12.62%
NOSH 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,884,575 0.30%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.50% 16.47% 17.80% 13.34% 14.87% 15.88% 16.63% -
ROE 11.70% 9.37% 4.78% 14.83% 12.32% 8.16% 4.08% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 222.10 144.14 63.35 270.33 190.07 116.89 53.35 158.56%
EPS 27.80 22.10 10.40 32.60 25.90 17.10 8.20 125.50%
DPS 10.00 10.00 0.00 22.41 7.90 7.90 2.13 180.11%
NAPS 2.38 2.36 2.17 2.20 2.10 2.09 2.00 12.28%
Adjusted Per Share Value based on latest NOSH - 6,915,714
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 222.10 144.14 63.35 270.33 190.07 116.89 53.11 159.34%
EPS 27.80 22.10 10.40 32.60 25.90 17.10 8.13 126.80%
DPS 10.00 10.00 0.00 22.41 7.90 7.90 2.12 180.99%
NAPS 2.38 2.36 2.17 2.20 2.10 2.09 1.991 12.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.09 4.33 4.97 3.76 3.58 3.98 4.64 -
P/RPS 1.84 3.00 7.85 1.39 1.88 3.40 8.70 -64.46%
P/EPS 14.69 19.57 47.87 11.52 13.84 23.35 56.84 -59.39%
EY 6.81 5.11 2.09 8.68 7.23 4.28 1.76 146.26%
DY 2.44 2.31 0.00 5.96 2.21 1.98 0.46 203.84%
P/NAPS 1.72 1.83 2.29 1.71 1.70 1.90 2.32 -18.07%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 23/08/22 20/05/22 18/02/22 18/11/21 18/08/21 20/05/21 -
Price 4.33 4.40 5.18 4.90 3.90 3.85 4.45 -
P/RPS 1.95 3.05 8.18 1.81 2.05 3.29 8.34 -62.01%
P/EPS 15.55 19.89 49.89 15.01 15.08 22.58 54.51 -56.63%
EY 6.43 5.03 2.00 6.66 6.63 4.43 1.83 130.94%
DY 2.31 2.27 0.00 4.57 2.03 2.05 0.48 184.77%
P/NAPS 1.82 1.86 2.39 2.23 1.86 1.84 2.23 -12.65%

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