[SDG] QoQ TTM Result on 31-Dec-2018 [#4]

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	12,206,000	12,424,000	12,633,000	13,286,000	13,867,000	14,369,000	11,312,000	5.19%
YoY %	-1.75%	-1.65%	-4.91%	-4.19%	-3.49%	27.02%	-	-
Horiz. %	107.90%	109.83%	111.68%	117.45%	122.59%	127.02%	100.00%	-
PBT	430,000	558,000	731,000	958,000	1,350,000	2,377,000	4,598,000	-79.36%
YoY %	-22.94%	-23.67%	-23.70%	-29.04%	-43.21%	-48.30%	-	-
Horiz. %	9.35%	12.14%	15.90%	20.84%	29.36%	51.70%	100.00%	-
Tax	-303,000	-76,000	-244,000	-297,000	-371,000	-492,000	-435,000	-21.40%
YoY %	-298.68%	68.85%	17.85%	19.95%	24.59%	-13.10%	-	-
Horiz. %	69.66%	17.47%	56.09%	68.28%	85.29%	113.10%	100.00%	-
NP	127,000	482,000	487,000	661,000	979,000	1,885,000	4,163,000	-90.21%
YoY %	-73.65%	-1.03%	-26.32%	-32.48%	-48.06%	-54.72%	-	-
Horiz. %	3.05%	11.58%	11.70%	15.88%	23.52%	45.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	262,000	345,000	348,000	523,000	823,000	1,727,000	4,076,000	-83.92%
YoY %	-24.06%	-0.86%	-33.46%	-36.45%	-52.35%	-57.63%	-	-
Horiz. %	6.43%	8.46%	8.54%	12.83%	20.19%	42.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	70.47%	13.62%	33.38%	31.00%	27.48%	20.70%	9.46%	-
YoY %	417.40%	-59.20%	7.68%	12.81%	32.75%	118.82%	-	-
Horiz. %	744.93%	143.97%	352.85%	327.70%	290.49%	218.82%	100.00%	-
Total Cost	12,079,000	11,942,000	12,146,000	12,625,000	12,888,000	12,484,000	7,149,000	41.81%
YoY %	1.15%	-1.68%	-3.79%	-2.04%	3.24%	74.63%	-	-
Horiz. %	168.96%	167.04%	169.90%	176.60%	180.28%	174.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,424,922	13,631,459	13,631,459	13,125,929	13,942,049	13,670,009	13,602,000	-0.86%
YoY %	-1.52%	0.00%	3.85%	-5.85%	1.99%	0.50%	-	-
Horiz. %	98.70%	100.22%	100.22%	96.50%	102.50%	100.50%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	115,617	115,617	1,067,757	1,067,757	1,190,175	1,190,175	238,035	-38.18%
YoY %	0.00%	-89.17%	0.00%	-10.29%	0.00%	400.00%	-	-
Horiz. %	48.57%	48.57%	448.57%	448.57%	500.00%	500.00%	100.00%	-
Div Payout %	44.13%	33.51%	306.83%	204.16%	144.61%	68.92%	5.84%	-
YoY %	31.69%	-89.08%	50.29%	41.18%	109.82%	1,080.14%	-	-
Horiz. %	755.65%	573.80%	5,253.94%	3,495.89%	2,476.20%	1,180.14%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	13,424,922	13,631,459	13,631,459	13,125,929	13,942,049	13,670,009	13,602,000	-0.86%
YoY %	-1.52%	0.00%	3.85%	-5.85%	1.99%	0.50%	-	-
Horiz. %	98.70%	100.22%	100.22%	96.50%	102.50%	100.50%	100.00%	-
NOSH	6,884,575	6,884,575	6,884,575	6,801,000	6,801,000	6,801,000	6,801,000	0.81%
YoY %	0.00%	0.00%	1.23%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.23%	101.23%	101.23%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	1.04%	3.88%	3.85%	4.98%	7.06%	13.12%	36.80%	-
YoY %	-73.20%	0.78%	-22.69%	-29.46%	-46.19%	-64.35%	-	-
Horiz. %	2.83%	10.54%	10.46%	13.53%	19.18%	35.65%	100.00%	-
ROE	1.95%	2.53%	2.55%	3.98%	5.90%	12.63%	29.97%	-
YoY %	-22.92%	-0.78%	-35.93%	-32.54%	-53.29%	-57.86%	-	-
Horiz. %	6.51%	8.44%	8.51%	13.28%	19.69%	42.14%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	177.29	180.46	183.50	195.35	203.90	211.28	166.33	4.34%
YoY %	-1.76%	-1.66%	-6.07%	-4.19%	-3.49%	27.02%	-	-
Horiz. %	106.59%	108.50%	110.32%	117.45%	122.59%	127.02%	100.00%	-
EPS	3.81	5.01	5.05	7.69	12.10	25.39	59.93	-84.04%
YoY %	-23.95%	-0.79%	-34.33%	-36.45%	-52.34%	-57.63%	-	-
Horiz. %	6.36%	8.36%	8.43%	12.83%	20.19%	42.37%	100.00%	-
DPS	1.70	1.70	15.70	15.70	17.50	17.50	3.50	-38.18%
YoY %	0.00%	-89.17%	0.00%	-10.29%	0.00%	400.00%	-	-
Horiz. %	48.57%	48.57%	448.57%	448.57%	500.00%	500.00%	100.00%	-
NAPS	1.95	1.98	1.98	1.93	2.05	2.01	2.00	-1.67%
YoY %	-1.52%	0.00%	2.59%	-5.85%	1.99%	0.50%	-	-
Horiz. %	97.50%	99.00%	99.00%	96.50%	102.50%	100.50%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 6,801,000
RPS	176.50	179.65	182.67	192.11	200.51	207.77	163.57	5.19%
YoY %	-1.75%	-1.65%	-4.91%	-4.19%	-3.49%	27.02%	-	-
Horiz. %	107.90%	109.83%	111.68%	117.45%	122.58%	127.02%	100.00%	-
EPS	3.79	4.99	5.03	7.56	11.90	24.97	58.94	-83.92%
YoY %	-24.05%	-0.80%	-33.47%	-36.47%	-52.34%	-57.63%	-	-
Horiz. %	6.43%	8.47%	8.53%	12.83%	20.19%	42.37%	100.00%	-
DPS	1.67	1.67	15.44	15.44	17.21	17.21	3.44	-38.20%
YoY %	0.00%	-89.18%	0.00%	-10.28%	0.00%	400.29%	-	-
Horiz. %	48.55%	48.55%	448.84%	448.84%	500.29%	500.29%	100.00%	-
NAPS	1.9412	1.9711	1.9711	1.898	2.016	1.9767	1.9668	-0.86%
YoY %	-1.52%	0.00%	3.85%	-5.85%	1.99%	0.50%	-	-
Horiz. %	98.70%	100.22%	100.22%	96.50%	102.50%	100.50%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	4.73	4.92	5.02	4.76	5.30	5.33	5.52	-
P/RPS	2.67	2.73	2.74	2.44	2.60	2.52	3.32	-13.50%
YoY %	-2.20%	-0.36%	12.30%	-6.15%	3.17%	-24.10%	-	-
Horiz. %	80.42%	82.23%	82.53%	73.49%	78.31%	75.90%	100.00%	-
P/EPS	124.29	98.18	99.31	61.90	43.80	20.99	9.21	465.93%
YoY %	26.59%	-1.14%	60.44%	41.32%	108.67%	127.90%	-	-
Horiz. %	1,349.51%	1,066.02%	1,078.28%	672.10%	475.57%	227.90%	100.00%	-
EY	0.80	1.02	1.01	1.62	2.28	4.76	10.86	-82.39%
YoY %	-21.57%	0.99%	-37.65%	-28.95%	-52.10%	-56.17%	-	-
Horiz. %	7.37%	9.39%	9.30%	14.92%	20.99%	43.83%	100.00%	-
DY	0.36	0.35	3.13	3.30	3.30	3.28	0.63	-31.11%
YoY %	2.86%	-88.82%	-5.15%	0.00%	0.61%	420.63%	-	-
Horiz. %	57.14%	55.56%	496.83%	523.81%	523.81%	520.63%	100.00%	-
P/NAPS	2.43	2.48	2.54	2.47	2.59	2.65	2.76	-8.13%
YoY %	-2.02%	-2.36%	2.83%	-4.63%	-2.26%	-3.99%	-	-
Horiz. %	88.04%	89.86%	92.03%	89.49%	93.84%	96.01%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	29/11/19	30/08/19	31/05/19	28/02/19	23/11/18	30/08/18	-	-
Price	4.98	4.98	4.66	5.10	5.18	5.36	0.00	-
P/RPS	2.81	2.76	2.54	2.61	2.54	2.54	0.00	-
YoY %	1.81%	8.66%	-2.68%	2.76%	0.00%	0.00%	-	-
Horiz. %	110.63%	108.66%	100.00%	102.76%	100.00%	100.00%	-	-
P/EPS	130.86	99.38	92.19	66.32	42.81	21.11	0.00	-
YoY %	31.68%	7.80%	39.01%	54.92%	102.79%	0.00%	-	-
Horiz. %	619.90%	470.77%	436.71%	314.16%	202.79%	100.00%	-	-
EY	0.76	1.01	1.08	1.51	2.34	4.74	0.00	-
YoY %	-24.75%	-6.48%	-28.48%	-35.47%	-50.63%	0.00%	-	-
Horiz. %	16.03%	21.31%	22.78%	31.86%	49.37%	100.00%	-	-
DY	0.34	0.34	3.37	3.08	3.38	3.26	0.00	-
YoY %	0.00%	-89.91%	9.42%	-8.88%	3.68%	0.00%	-	-
Horiz. %	10.43%	10.43%	103.37%	94.48%	103.68%	100.00%	-	-
P/NAPS	2.55	2.52	2.35	2.64	2.53	2.67	0.00	-
YoY %	1.19%	7.23%	-10.98%	4.35%	-5.24%	0.00%	-	-
Horiz. %	95.51%	94.38%	88.01%	98.88%	94.76%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos