[SDG] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 12.17%
YoY- -69.93%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,821,000 2,875,000 3,006,000 3,504,000 3,039,000 3,084,000 3,659,000 -15.90%
PBT 84,000 -24,000 125,000 245,000 212,000 149,000 352,000 -61.49%
Tax -286,000 83,000 -14,000 -86,000 -59,000 -85,000 -67,000 162.91%
NP -202,000 59,000 111,000 159,000 153,000 64,000 285,000 -
-
NP to SH 32,000 27,000 74,000 129,000 115,000 30,000 249,000 -74.50%
-
Tax Rate 340.48% - 11.20% 35.10% 27.83% 57.05% 19.03% -
Total Cost 3,023,000 2,816,000 2,895,000 3,345,000 2,886,000 3,020,000 3,374,000 -7.05%
-
Net Worth 13,424,922 13,631,459 13,631,459 13,125,929 13,942,049 13,670,009 13,942,049 -2.48%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 115,617 - 952,140 - -
Div Payout % - - - 89.63% - 3,173.80% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 13,424,922 13,631,459 13,631,459 13,125,929 13,942,049 13,670,009 13,942,049 -2.48%
NOSH 6,884,575 6,884,575 6,884,575 6,801,000 6,801,000 6,801,000 6,801,000 0.81%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -7.16% 2.05% 3.69% 4.54% 5.03% 2.08% 7.79% -
ROE 0.24% 0.20% 0.54% 0.98% 0.82% 0.22% 1.79% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 40.98 41.76 43.66 51.52 44.68 45.35 53.80 -16.58%
EPS -3.50 0.40 1.10 1.90 1.70 0.40 3.70 -
DPS 0.00 0.00 0.00 1.70 0.00 14.00 0.00 -
NAPS 1.95 1.98 1.98 1.93 2.05 2.01 2.05 -3.27%
Adjusted Per Share Value based on latest NOSH - 6,801,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 40.79 41.57 43.47 50.67 43.94 44.59 52.91 -15.90%
EPS 0.46 0.39 1.07 1.87 1.66 0.43 3.60 -74.59%
DPS 0.00 0.00 0.00 1.67 0.00 13.77 0.00 -
NAPS 1.9412 1.9711 1.9711 1.898 2.016 1.9767 2.016 -2.48%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.73 4.92 5.02 4.76 5.30 5.33 5.52 -
P/RPS 11.54 11.78 11.50 9.24 11.86 11.75 10.26 8.14%
P/EPS 1,017.63 1,254.52 467.03 250.95 313.44 1,208.31 150.77 256.73%
EY 0.10 0.08 0.21 0.40 0.32 0.08 0.66 -71.54%
DY 0.00 0.00 0.00 0.36 0.00 2.63 0.00 -
P/NAPS 2.43 2.48 2.54 2.47 2.59 2.65 2.69 -6.54%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 23/11/18 30/08/18 31/05/18 -
Price 4.98 4.98 4.66 5.11 5.18 5.36 5.54 -
P/RPS 12.15 11.93 10.67 9.92 11.59 11.82 10.30 11.63%
P/EPS 1,071.41 1,269.82 433.54 269.40 306.34 1,215.11 151.32 268.28%
EY 0.09 0.08 0.23 0.37 0.33 0.08 0.66 -73.47%
DY 0.00 0.00 0.00 0.33 0.00 2.61 0.00 -
P/NAPS 2.55 2.52 2.35 2.65 2.53 2.67 2.70 -3.73%

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