[SDG] QoQ Quarter Result on 31-Mar-2020 [#1]

Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 975.56%
YoY- 432.43%
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 3,639,000 3,182,000 3,216,000 3,044,000 3,376,000 2,821,000 2,875,000 16.92%
PBT 554,000 311,000 519,000 607,000 32,000 84,000 -24,000 -
Tax -342,000 -74,000 -106,000 -106,000 -47,000 -286,000 83,000 -
NP 212,000 237,000 413,000 501,000 -15,000 -202,000 59,000 133.68%
-
NP to SH 149,000 190,000 378,000 394,000 -45,000 32,000 27,000 210.67%
-
Tax Rate 61.73% 23.79% 20.42% 17.46% 146.88% 340.48% - -
Total Cost 3,427,000 2,945,000 2,803,000 2,543,000 3,391,000 3,023,000 2,816,000 13.91%
-
Net Worth 13,631,459 13,562,613 14,113,379 13,218,384 13,287,229 13,424,922 13,631,459 0.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 373,143 - 276,759 - - - - -
Div Payout % 250.43% - 73.22% - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 13,631,459 13,562,613 14,113,379 13,218,384 13,287,229 13,424,922 13,631,459 0.00%
NOSH 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.83% 7.45% 12.84% 16.46% -0.44% -7.16% 2.05% -
ROE 1.09% 1.40% 2.68% 2.98% -0.34% 0.24% 0.20% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 52.86 46.22 46.71 44.21 49.04 40.98 41.76 16.93%
EPS 2.20 2.80 5.50 6.70 -0.90 -3.50 0.40 209.97%
DPS 5.42 0.00 4.02 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.97 2.05 1.92 1.93 1.95 1.98 0.00%
Adjusted Per Share Value based on latest NOSH - 6,884,575
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 52.62 46.01 46.50 44.02 48.82 40.79 41.57 16.93%
EPS 2.15 2.75 5.47 5.70 -0.65 0.46 0.39 210.45%
DPS 5.40 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.9711 1.9611 2.0408 1.9114 1.9213 1.9412 1.9711 0.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 4.99 5.05 4.92 4.94 5.45 4.73 4.92 -
P/RPS 9.44 10.93 10.53 11.17 11.11 11.54 11.78 -13.66%
P/EPS 230.56 182.98 89.61 86.32 -833.80 1,017.63 1,254.52 -67.50%
EY 0.43 0.55 1.12 1.16 -0.12 0.10 0.08 205.28%
DY 1.09 0.00 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.56 2.40 2.57 2.82 2.43 2.48 1.06%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 23/11/20 27/08/20 22/05/20 28/02/20 29/11/19 30/08/19 -
Price 4.95 5.17 5.14 4.92 4.91 4.98 4.98 -
P/RPS 9.36 11.19 11.00 11.13 10.01 12.15 11.93 -14.87%
P/EPS 228.72 187.33 93.62 85.97 -751.18 1,071.41 1,269.82 -67.93%
EY 0.44 0.53 1.07 1.16 -0.13 0.09 0.08 209.97%
DY 1.09 0.00 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.62 2.51 2.56 2.54 2.55 2.52 -0.52%

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