[SDG] QoQ TTM Result on 30-Jun-2018 [#2]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -57.63%
YoY- -50.77%
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 12,633,000 13,286,000 13,867,000 14,369,000 11,312,000 15,660,000 15,500,000 -12.75%
PBT 731,000 958,000 1,350,000 2,377,000 4,598,000 5,208,000 5,043,000 -72.43%
Tax -244,000 -297,000 -371,000 -492,000 -435,000 -617,000 -588,000 -44.39%
NP 487,000 661,000 979,000 1,885,000 4,163,000 4,591,000 4,455,000 -77.16%
-
NP to SH 348,000 523,000 823,000 1,727,000 4,076,000 4,486,000 4,376,000 -81.53%
-
Tax Rate 33.38% 31.00% 27.48% 20.70% 9.46% 11.85% 11.66% -
Total Cost 12,146,000 12,625,000 12,888,000 12,484,000 7,149,000 11,069,000 11,045,000 6.54%
-
Net Worth 13,631,459 13,125,929 13,942,049 13,670,009 13,602,000 13,942,049 13,200,000 2.16%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 1,067,757 1,067,757 1,190,175 1,190,175 238,035 238,035 - -
Div Payout % 306.83% 204.16% 144.61% 68.92% 5.84% 5.31% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 13,631,459 13,125,929 13,942,049 13,670,009 13,602,000 13,942,049 13,200,000 2.16%
NOSH 6,884,575 6,801,000 6,801,000 6,801,000 6,801,000 6,801,000 600,000 409.48%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.85% 4.98% 7.06% 13.12% 36.80% 29.32% 28.74% -
ROE 2.55% 3.98% 5.90% 12.63% 29.97% 32.18% 33.15% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 183.50 195.35 203.90 211.28 166.33 230.26 2,583.33 -82.87%
EPS 5.05 7.69 12.10 25.39 59.93 65.96 729.33 -96.37%
DPS 15.70 15.70 17.50 17.50 3.50 3.50 0.00 -
NAPS 1.98 1.93 2.05 2.01 2.00 2.05 22.00 -79.94%
Adjusted Per Share Value based on latest NOSH - 6,801,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 182.67 192.11 200.51 207.77 163.57 226.44 224.13 -12.75%
EPS 5.03 7.56 11.90 24.97 58.94 64.87 63.28 -81.54%
DPS 15.44 15.44 17.21 17.21 3.44 3.44 0.00 -
NAPS 1.9711 1.898 2.016 1.9767 1.9668 2.016 1.9087 2.16%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 - -
Price 5.02 4.76 5.30 5.33 5.52 6.00 0.00 -
P/RPS 2.74 2.44 2.60 2.52 3.32 2.61 0.00 -
P/EPS 99.31 61.90 43.80 20.99 9.21 9.10 0.00 -
EY 1.01 1.62 2.28 4.76 10.86 10.99 0.00 -
DY 3.13 3.30 3.30 3.28 0.63 0.58 0.00 -
P/NAPS 2.54 2.47 2.59 2.65 2.76 2.93 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 23/11/18 30/08/18 - - - -
Price 4.66 5.10 5.18 5.36 0.00 0.00 0.00 -
P/RPS 2.54 2.61 2.54 2.54 0.00 0.00 0.00 -
P/EPS 92.19 66.32 42.81 21.11 0.00 0.00 0.00 -
EY 1.08 1.51 2.34 4.74 0.00 0.00 0.00 -
DY 3.37 3.08 3.38 3.26 0.00 0.00 0.00 -
P/NAPS 2.35 2.64 2.53 2.67 0.00 0.00 0.00 -

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