[SDG] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 16.46%
YoY- 103.15%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 20,910,000 20,579,000 19,403,000 18,695,000 16,784,000 14,905,000 13,710,000 32.46%
PBT 3,806,000 4,125,000 3,924,000 3,657,000 3,154,000 2,561,000 2,160,000 45.83%
Tax -1,195,000 -1,274,000 -1,262,000 -1,164,000 -987,000 -828,000 -687,000 44.58%
NP 2,611,000 2,851,000 2,662,000 2,493,000 2,167,000 1,733,000 1,473,000 46.41%
-
NP to SH 2,394,000 2,608,000 2,413,000 2,257,000 1,938,000 1,518,000 1,279,000 51.82%
-
Tax Rate 31.40% 30.88% 32.16% 31.83% 31.29% 32.33% 31.81% -
Total Cost 18,299,000 17,728,000 16,741,000 16,202,000 14,617,000 13,172,000 12,237,000 30.73%
-
Net Worth 16,459,401 16,321,085 15,007,101 15,214,572 14,523,000 14,453,842 13,769,150 12.62%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 1,547,736 1,547,736 1,402,506 1,549,148 1,066,126 1,066,126 796,545 55.64%
Div Payout % 64.65% 59.35% 58.12% 68.64% 55.01% 70.23% 62.28% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 16,459,401 16,321,085 15,007,101 15,214,572 14,523,000 14,453,842 13,769,150 12.62%
NOSH 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,884,575 0.30%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.49% 13.85% 13.72% 13.34% 12.91% 11.63% 10.74% -
ROE 14.54% 15.98% 16.08% 14.83% 13.34% 10.50% 9.29% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 302.35 297.57 280.56 270.33 242.69 215.52 199.14 32.06%
EPS 34.62 37.71 34.89 32.64 28.02 21.95 18.58 51.36%
DPS 22.38 22.38 20.28 22.41 15.45 15.45 11.57 55.18%
NAPS 2.38 2.36 2.17 2.20 2.10 2.09 2.00 12.28%
Adjusted Per Share Value based on latest NOSH - 6,915,714
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 302.35 297.57 280.56 270.33 242.69 215.52 198.24 32.46%
EPS 34.62 37.71 34.89 32.64 28.02 21.95 18.49 51.85%
DPS 22.38 22.38 20.28 22.41 15.45 15.45 11.52 55.63%
NAPS 2.38 2.36 2.17 2.20 2.10 2.09 1.991 12.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.09 4.33 4.97 3.76 3.58 3.98 4.64 -
P/RPS 1.35 1.46 1.77 1.39 1.48 1.85 2.33 -30.47%
P/EPS 11.82 11.48 14.24 11.52 12.78 18.13 24.98 -39.24%
EY 8.46 8.71 7.02 8.68 7.83 5.52 4.00 64.69%
DY 5.47 5.17 4.08 5.96 4.32 3.88 2.49 68.90%
P/NAPS 1.72 1.83 2.29 1.71 1.70 1.90 2.32 -18.07%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 23/08/22 20/05/22 18/02/22 18/11/21 18/08/21 20/05/21 -
Price 4.33 4.40 5.18 4.90 3.96 3.85 4.45 -
P/RPS 1.43 1.48 1.85 1.81 1.63 1.79 2.23 -25.61%
P/EPS 12.51 11.67 14.85 15.01 14.13 17.54 23.95 -35.11%
EY 7.99 8.57 6.74 6.66 7.08 5.70 4.17 54.20%
DY 5.17 5.09 3.92 4.57 3.90 4.01 2.60 58.06%
P/NAPS 1.82 1.86 2.39 2.23 1.89 1.84 2.23 -12.65%

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