[SDG] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 53.42%
YoY- 27.76%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 5,670,000 5,392,000 5,587,000 4,381,000 5,550,000 5,061,000 4,411,000 18.16%
PBT 743,000 585,000 1,121,000 1,043,000 1,057,000 904,000 920,000 -13.24%
Tax -133,000 -154,000 -259,000 -263,000 -519,000 -233,000 -247,000 -33.73%
NP 610,000 431,000 862,000 780,000 538,000 671,000 673,000 -6.32%
-
NP to SH 562,000 396,000 812,000 718,000 468,000 610,000 617,000 -6.01%
-
Tax Rate 17.90% 26.32% 23.10% 25.22% 49.10% 25.77% 26.85% -
Total Cost 5,060,000 4,961,000 4,725,000 3,601,000 5,012,000 4,390,000 3,738,000 22.30%
-
Net Worth 16,390,242 16,459,401 16,321,085 15,007,101 15,214,572 14,523,000 14,453,842 8.71%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 417,709 - 691,571 - 856,165 - 546,341 -16.34%
Div Payout % 74.33% - 85.17% - 182.94% - 88.55% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 16,390,242 16,459,401 16,321,085 15,007,101 15,214,572 14,523,000 14,453,842 8.71%
NOSH 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.76% 7.99% 15.43% 17.80% 9.69% 13.26% 15.26% -
ROE 3.43% 2.41% 4.98% 4.78% 3.08% 4.20% 4.27% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 81.99 77.97 80.79 63.35 80.25 73.18 63.78 18.17%
EPS 8.10 5.70 11.70 10.40 6.80 8.80 9.00 -6.76%
DPS 6.04 0.00 10.00 0.00 12.38 0.00 7.90 -16.34%
NAPS 2.37 2.38 2.36 2.17 2.20 2.10 2.09 8.71%
Adjusted Per Share Value based on latest NOSH - 6,915,714
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 81.99 77.97 80.79 63.35 80.25 73.18 63.78 18.17%
EPS 8.10 5.70 11.70 10.40 6.80 8.80 9.00 -6.76%
DPS 6.04 0.00 10.00 0.00 12.38 0.00 7.90 -16.34%
NAPS 2.37 2.38 2.36 2.17 2.20 2.10 2.09 8.71%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.65 4.09 4.33 4.97 3.76 3.58 3.98 -
P/RPS 5.67 5.25 5.36 7.85 4.69 4.89 6.24 -6.17%
P/EPS 57.22 71.43 36.88 47.87 55.56 40.59 44.61 17.99%
EY 1.75 1.40 2.71 2.09 1.80 2.46 2.24 -15.13%
DY 1.30 0.00 2.31 0.00 3.29 0.00 1.98 -24.40%
P/NAPS 1.96 1.72 1.83 2.29 1.71 1.70 1.90 2.08%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 22/11/22 23/08/22 20/05/22 18/02/22 18/11/21 18/08/21 -
Price 4.33 4.33 4.40 5.18 4.90 3.90 3.85 -
P/RPS 5.28 5.55 5.45 8.18 6.11 5.33 6.04 -8.55%
P/EPS 53.28 75.62 37.47 49.89 72.41 44.22 43.15 15.05%
EY 1.88 1.32 2.67 2.00 1.38 2.26 2.32 -13.04%
DY 1.39 0.00 2.27 0.00 2.53 0.00 2.05 -22.76%
P/NAPS 1.83 1.82 1.86 2.39 2.23 1.86 1.84 -0.36%

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