[SDG] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -69.67%
YoY- -95.64%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 12,062,000 8,686,000 5,881,000 3,006,000 6,543,000 3,039,000 14,369,000 -10.98%
PBT 251,000 219,000 101,000 125,000 457,000 212,000 2,377,000 -77.56%
Tax -298,000 -251,000 69,000 -14,000 -145,000 -59,000 -492,000 -28.34%
NP -47,000 -32,000 170,000 111,000 312,000 153,000 1,885,000 -
-
NP to SH 122,000 167,000 101,000 74,000 244,000 115,000 1,727,000 -82.82%
-
Tax Rate 118.73% 114.61% -68.32% 11.20% 31.73% 27.83% 20.70% -
Total Cost 12,109,000 8,718,000 5,711,000 2,895,000 6,231,000 2,886,000 12,484,000 -2.00%
-
Net Worth 13,287,229 13,424,922 13,631,459 13,631,459 13,125,929 13,942,049 13,670,009 -1.87%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 68,845 - - - 115,617 - 1,190,175 -84.96%
Div Payout % 56.43% - - - 47.38% - 68.92% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 13,287,229 13,424,922 13,631,459 13,631,459 13,125,929 13,942,049 13,670,009 -1.87%
NOSH 6,884,575 6,884,575 6,884,575 6,884,575 6,801,000 6,801,000 6,801,000 0.81%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.39% -0.37% 2.89% 3.69% 4.77% 5.03% 13.12% -
ROE 0.92% 1.24% 0.74% 0.54% 1.86% 0.82% 12.63% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 175.20 126.17 85.42 43.66 96.21 44.68 211.28 -11.70%
EPS -2.90 -2.10 1.50 1.10 3.60 1.70 25.40 -
DPS 1.00 0.00 0.00 0.00 1.70 0.00 17.50 -85.08%
NAPS 1.93 1.95 1.98 1.98 1.93 2.05 2.01 -2.66%
Adjusted Per Share Value based on latest NOSH - 6,884,575
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 174.41 125.60 85.04 43.47 94.61 43.94 207.77 -10.98%
EPS 1.76 2.41 1.46 1.07 3.53 1.66 24.97 -82.85%
DPS 1.00 0.00 0.00 0.00 1.67 0.00 17.21 -84.92%
NAPS 1.9213 1.9412 1.9711 1.9711 1.898 2.016 1.9767 -1.87%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 5.45 4.73 4.92 5.02 4.76 5.30 5.33 -
P/RPS 3.11 3.75 5.76 11.50 4.95 11.86 2.52 15.01%
P/EPS 307.55 194.99 335.37 467.03 132.68 313.44 20.99 495.86%
EY 0.33 0.51 0.30 0.21 0.75 0.32 4.76 -83.04%
DY 0.18 0.00 0.00 0.00 0.36 0.00 3.28 -85.48%
P/NAPS 2.82 2.43 2.48 2.54 2.47 2.59 2.65 4.22%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 23/11/18 30/08/18 -
Price 4.91 4.98 4.98 4.66 5.11 5.18 5.36 -
P/RPS 2.80 3.95 5.83 10.67 5.31 11.59 2.54 6.69%
P/EPS 277.08 205.30 339.46 433.54 142.43 306.34 21.11 453.82%
EY 0.36 0.49 0.29 0.23 0.70 0.33 4.74 -81.98%
DY 0.20 0.00 0.00 0.00 0.33 0.00 3.26 -84.36%
P/NAPS 2.54 2.55 2.52 2.35 2.65 2.53 2.67 -3.26%

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