[SDG] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 277.18%
YoY- 42.64%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 5,550,000 5,061,000 4,411,000 3,673,000 3,639,000 3,182,000 3,216,000 43.73%
PBT 1,057,000 904,000 920,000 776,000 554,000 311,000 519,000 60.46%
Tax -519,000 -233,000 -247,000 -165,000 -342,000 -74,000 -106,000 187.50%
NP 538,000 671,000 673,000 611,000 212,000 237,000 413,000 19.21%
-
NP to SH 468,000 610,000 617,000 562,000 149,000 190,000 378,000 15.25%
-
Tax Rate 49.10% 25.77% 26.85% 21.26% 61.73% 23.79% 20.42% -
Total Cost 5,012,000 4,390,000 3,738,000 3,062,000 3,427,000 2,945,000 2,803,000 47.16%
-
Net Worth 15,214,572 14,523,000 14,453,842 13,769,150 13,631,459 13,562,613 14,113,379 5.12%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 856,165 - 546,341 146,641 373,143 - 276,759 111.87%
Div Payout % 182.94% - 88.55% 26.09% 250.43% - 73.22% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 15,214,572 14,523,000 14,453,842 13,769,150 13,631,459 13,562,613 14,113,379 5.12%
NOSH 6,915,714 6,915,714 6,915,714 6,884,575 6,884,575 6,884,575 6,884,575 0.30%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.69% 13.26% 15.26% 16.63% 5.83% 7.45% 12.84% -
ROE 3.08% 4.20% 4.27% 4.08% 1.09% 1.40% 2.68% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 80.25 73.18 63.78 53.35 52.86 46.22 46.71 43.30%
EPS 6.80 8.80 9.00 8.20 2.20 2.80 5.50 15.14%
DPS 12.38 0.00 7.90 2.13 5.42 0.00 4.02 111.23%
NAPS 2.20 2.10 2.09 2.00 1.98 1.97 2.05 4.80%
Adjusted Per Share Value based on latest NOSH - 6,884,575
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 80.25 73.18 63.78 53.11 52.62 46.01 46.50 43.73%
EPS 6.80 8.80 9.00 8.13 2.15 2.75 5.47 15.56%
DPS 12.38 0.00 7.90 2.12 5.40 0.00 4.00 111.94%
NAPS 2.20 2.10 2.09 1.991 1.9711 1.9611 2.0408 5.12%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.76 3.58 3.98 4.64 4.99 5.05 4.92 -
P/RPS 4.69 4.89 6.24 8.70 9.44 10.93 10.53 -41.59%
P/EPS 55.56 40.59 44.61 56.84 230.56 182.98 89.61 -27.22%
EY 1.80 2.46 2.24 1.76 0.43 0.55 1.12 37.08%
DY 3.29 0.00 1.98 0.46 1.09 0.00 0.82 151.85%
P/NAPS 1.71 1.70 1.90 2.32 2.52 2.56 2.40 -20.17%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/02/22 18/11/21 18/08/21 20/05/21 18/02/21 23/11/20 27/08/20 -
Price 4.90 3.90 3.85 4.45 4.95 5.17 5.14 -
P/RPS 6.11 5.33 6.04 8.34 9.36 11.19 11.00 -32.35%
P/EPS 72.41 44.22 43.15 54.51 228.72 187.33 93.62 -15.70%
EY 1.38 2.26 2.32 1.83 0.44 0.53 1.07 18.43%
DY 2.53 0.00 2.05 0.48 1.09 0.00 0.78 118.65%
P/NAPS 2.23 1.86 1.84 2.23 2.50 2.62 2.51 -7.56%

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