[SDG] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 18.69%
YoY- 100.0%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 19,403,000 18,695,000 16,784,000 14,905,000 13,710,000 13,081,000 12,818,000 31.86%
PBT 3,924,000 3,657,000 3,154,000 2,561,000 2,160,000 1,991,000 1,469,000 92.63%
Tax -1,262,000 -1,164,000 -987,000 -828,000 -687,000 -628,000 -333,000 143.27%
NP 2,662,000 2,493,000 2,167,000 1,733,000 1,473,000 1,363,000 1,136,000 76.51%
-
NP to SH 2,413,000 2,257,000 1,938,000 1,518,000 1,279,000 1,111,000 917,000 90.71%
-
Tax Rate 32.16% 31.83% 31.29% 32.33% 31.81% 31.54% 22.67% -
Total Cost 16,741,000 16,202,000 14,617,000 13,172,000 12,237,000 11,718,000 11,682,000 27.13%
-
Net Worth 15,007,101 15,214,572 14,523,000 14,453,842 13,769,150 13,631,459 13,562,613 6.98%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 1,402,506 1,549,148 1,066,126 1,066,126 796,545 649,903 276,759 195.32%
Div Payout % 58.12% 68.64% 55.01% 70.23% 62.28% 58.50% 30.18% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 15,007,101 15,214,572 14,523,000 14,453,842 13,769,150 13,631,459 13,562,613 6.98%
NOSH 6,915,714 6,915,714 6,915,714 6,915,714 6,884,575 6,884,575 6,884,575 0.30%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 13.72% 13.34% 12.91% 11.63% 10.74% 10.42% 8.86% -
ROE 16.08% 14.83% 13.34% 10.50% 9.29% 8.15% 6.76% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 280.56 270.33 242.69 215.52 199.14 190.00 186.18 31.47%
EPS 34.89 32.64 28.02 21.95 18.58 16.14 13.32 90.13%
DPS 20.28 22.41 15.45 15.45 11.57 9.44 4.02 194.43%
NAPS 2.17 2.20 2.10 2.09 2.00 1.98 1.97 6.66%
Adjusted Per Share Value based on latest NOSH - 6,915,714
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 280.56 270.33 242.69 215.52 198.24 189.15 185.35 31.86%
EPS 34.89 32.64 28.02 21.95 18.49 16.06 13.26 90.70%
DPS 20.28 22.41 15.45 15.45 11.52 9.40 4.00 195.41%
NAPS 2.17 2.20 2.10 2.09 1.991 1.9711 1.9611 6.98%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.97 3.76 3.58 3.98 4.64 4.99 5.05 -
P/RPS 1.77 1.39 1.48 1.85 2.33 2.63 2.71 -24.74%
P/EPS 14.24 11.52 12.78 18.13 24.98 30.92 37.91 -47.97%
EY 7.02 8.68 7.83 5.52 4.00 3.23 2.64 92.04%
DY 4.08 5.96 4.32 3.88 2.49 1.89 0.80 196.58%
P/NAPS 2.29 1.71 1.70 1.90 2.32 2.52 2.56 -7.16%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 18/02/22 18/11/21 18/08/21 20/05/21 18/02/21 23/11/20 -
Price 5.18 4.90 3.96 3.85 4.45 4.95 5.17 -
P/RPS 1.85 1.81 1.63 1.79 2.23 2.61 2.78 -23.79%
P/EPS 14.85 15.01 14.13 17.54 23.95 30.67 38.81 -47.32%
EY 6.74 6.66 7.08 5.70 4.17 3.26 2.58 89.79%
DY 3.92 4.57 3.90 4.01 2.60 1.91 0.78 193.68%
P/NAPS 2.39 2.23 1.89 1.84 2.23 2.50 2.62 -5.94%

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