[SDG] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -87.72%
YoY- -90.39%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 5,280,000 4,774,000 4,305,000 4,069,000 5,670,000 5,392,000 5,587,000 -3.68%
PBT 395,000 1,621,000 481,000 255,000 743,000 585,000 1,121,000 -50.01%
Tax -151,000 -362,000 -59,000 -147,000 -133,000 -154,000 -259,000 -30.14%
NP 244,000 1,259,000 422,000 108,000 610,000 431,000 862,000 -56.78%
-
NP to SH 200,000 1,211,000 380,000 69,000 562,000 396,000 812,000 -60.60%
-
Tax Rate 38.23% 22.33% 12.27% 57.65% 17.90% 26.32% 23.10% -
Total Cost 5,036,000 3,515,000 3,883,000 3,961,000 5,060,000 4,961,000 4,725,000 4.32%
-
Net Worth 17,773,386 18,188,330 17,358,443 16,251,928 16,390,242 16,459,401 16,321,085 5.83%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 418,400 394,195 224,760 - 417,709 - 691,571 -28.40%
Div Payout % 209.20% 32.55% 59.15% - 74.33% - 85.17% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 17,773,386 18,188,330 17,358,443 16,251,928 16,390,242 16,459,401 16,321,085 5.83%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.62% 26.37% 9.80% 2.65% 10.76% 7.99% 15.43% -
ROE 1.13% 6.66% 2.19% 0.42% 3.43% 2.41% 4.98% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 76.35 69.03 62.25 58.84 81.99 77.97 80.79 -3.68%
EPS 2.90 17.50 5.50 1.00 8.10 5.70 11.70 -60.44%
DPS 6.05 5.70 3.25 0.00 6.04 0.00 10.00 -28.40%
NAPS 2.57 2.63 2.51 2.35 2.37 2.38 2.36 5.83%
Adjusted Per Share Value based on latest NOSH - 6,915,714
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 76.35 69.03 62.25 58.84 81.99 77.97 80.79 -3.68%
EPS 2.90 17.50 5.50 1.00 8.10 5.70 11.70 -60.44%
DPS 6.05 5.70 3.25 0.00 6.04 0.00 10.00 -28.40%
NAPS 2.57 2.63 2.51 2.35 2.37 2.38 2.36 5.83%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 4.46 4.28 4.15 4.27 4.65 4.09 4.33 -
P/RPS 5.84 6.20 6.67 7.26 5.67 5.25 5.36 5.86%
P/EPS 154.22 24.44 75.53 427.97 57.22 71.43 36.88 158.88%
EY 0.65 4.09 1.32 0.23 1.75 1.40 2.71 -61.29%
DY 1.36 1.33 0.78 0.00 1.30 0.00 2.31 -29.68%
P/NAPS 1.74 1.63 1.65 1.82 1.96 1.72 1.83 -3.29%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 24/11/23 23/08/23 24/05/23 17/02/23 22/11/22 23/08/22 -
Price 4.50 4.35 4.32 4.47 4.33 4.33 4.40 -
P/RPS 5.89 6.30 6.94 7.60 5.28 5.55 5.45 5.29%
P/EPS 155.60 24.84 78.62 448.02 53.28 75.62 37.47 157.68%
EY 0.64 4.03 1.27 0.22 1.88 1.32 2.67 -61.31%
DY 1.34 1.31 0.75 0.00 1.39 0.00 2.27 -29.56%
P/NAPS 1.75 1.65 1.72 1.90 1.83 1.82 1.86 -3.97%

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