[SDG] QoQ TTM Result on 31-Dec-2017

Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017
Profit Trend
QoQ- 2.51%
YoY--%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 13,867,000 14,369,000 11,312,000 15,660,000 15,500,000 14,778,000 -4.95%
PBT 1,350,000 2,377,000 4,598,000 5,208,000 5,043,000 4,031,000 -58.25%
Tax -371,000 -492,000 -435,000 -617,000 -588,000 -478,000 -18.32%
NP 979,000 1,885,000 4,163,000 4,591,000 4,455,000 3,553,000 -64.28%
-
NP to SH 823,000 1,727,000 4,076,000 4,486,000 4,376,000 3,508,000 -68.58%
-
Tax Rate 27.48% 20.70% 9.46% 11.85% 11.66% 11.86% -
Total Cost 12,888,000 12,484,000 7,149,000 11,069,000 11,045,000 11,225,000 11.66%
-
Net Worth 13,942,049 13,670,009 13,602,000 13,942,049 13,200,000 12,459,171 9.39%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,190,175 1,190,175 238,035 238,035 - - -
Div Payout % 144.61% 68.92% 5.84% 5.31% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 13,942,049 13,670,009 13,602,000 13,942,049 13,200,000 12,459,171 9.39%
NOSH 6,801,000 6,801,000 6,801,000 6,801,000 600,000 6,808,290 -0.08%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.06% 13.12% 36.80% 29.32% 28.74% 24.04% -
ROE 5.90% 12.63% 29.97% 32.18% 33.15% 28.16% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 203.90 211.28 166.33 230.26 2,583.33 217.06 -4.87%
EPS 12.10 25.39 59.93 65.96 729.33 51.53 -68.56%
DPS 17.50 17.50 3.50 3.50 0.00 0.00 -
NAPS 2.05 2.01 2.00 2.05 22.00 1.83 9.49%
Adjusted Per Share Value based on latest NOSH - 6,801,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 200.51 207.77 163.57 226.44 224.13 213.69 -4.95%
EPS 11.90 24.97 58.94 64.87 63.28 50.73 -68.59%
DPS 17.21 17.21 3.44 3.44 0.00 0.00 -
NAPS 2.016 1.9767 1.9668 2.016 1.9087 1.8016 9.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 - - -
Price 5.30 5.33 5.52 6.00 0.00 0.00 -
P/RPS 2.60 2.52 3.32 2.61 0.00 0.00 -
P/EPS 43.80 20.99 9.21 9.10 0.00 0.00 -
EY 2.28 4.76 10.86 10.99 0.00 0.00 -
DY 3.30 3.28 0.63 0.58 0.00 0.00 -
P/NAPS 2.59 2.65 2.76 2.93 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 23/11/18 30/08/18 - - - - -
Price 5.18 5.36 0.00 0.00 0.00 0.00 -
P/RPS 2.54 2.54 0.00 0.00 0.00 0.00 -
P/EPS 42.81 21.11 0.00 0.00 0.00 0.00 -
EY 2.34 4.74 0.00 0.00 0.00 0.00 -
DY 3.38 3.26 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.67 0.00 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