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

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -23.28%
YoY- 214.09%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 5,392,000 5,587,000 4,381,000 5,550,000 5,061,000 4,411,000 3,673,000 29.13%
PBT 585,000 1,121,000 1,043,000 1,057,000 904,000 920,000 776,000 -17.15%
Tax -154,000 -259,000 -263,000 -519,000 -233,000 -247,000 -165,000 -4.49%
NP 431,000 862,000 780,000 538,000 671,000 673,000 611,000 -20.74%
-
NP to SH 396,000 812,000 718,000 468,000 610,000 617,000 562,000 -20.79%
-
Tax Rate 26.32% 23.10% 25.22% 49.10% 25.77% 26.85% 21.26% -
Total Cost 4,961,000 4,725,000 3,601,000 5,012,000 4,390,000 3,738,000 3,062,000 37.90%
-
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 - 856,165 - 546,341 146,641 -
Div Payout % - 85.17% - 182.94% - 88.55% 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 7.99% 15.43% 17.80% 9.69% 13.26% 15.26% 16.63% -
ROE 2.41% 4.98% 4.78% 3.08% 4.20% 4.27% 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 77.97 80.79 63.35 80.25 73.18 63.78 53.35 28.75%
EPS 5.70 11.70 10.40 6.80 8.80 9.00 8.20 -21.51%
DPS 0.00 10.00 0.00 12.38 0.00 7.90 2.13 -
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 77.97 80.79 63.35 80.25 73.18 63.78 53.11 29.14%
EPS 5.70 11.70 10.40 6.80 8.80 9.00 8.13 -21.06%
DPS 0.00 10.00 0.00 12.38 0.00 7.90 2.12 -
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 5.25 5.36 7.85 4.69 4.89 6.24 8.70 -28.56%
P/EPS 71.43 36.88 47.87 55.56 40.59 44.61 56.84 16.43%
EY 1.40 2.71 2.09 1.80 2.46 2.24 1.76 -14.13%
DY 0.00 2.31 0.00 3.29 0.00 1.98 0.46 -
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 5.55 5.45 8.18 6.11 5.33 6.04 8.34 -23.75%
P/EPS 75.62 37.47 49.89 72.41 44.22 43.15 54.51 24.36%
EY 1.32 2.67 2.00 1.38 2.26 2.32 1.83 -19.55%
DY 0.00 2.27 0.00 2.53 0.00 2.05 0.48 -
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