[SDG] QoQ TTM Result on 31-Dec-2022 [#4]

Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 3.93%
YoY- 10.23%
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 18,818,000 19,436,000 20,718,000 21,030,000 20,910,000 20,579,000 19,403,000 -2.01%
PBT 3,100,000 2,064,000 2,704,000 3,492,000 3,806,000 4,125,000 3,924,000 -14.52%
Tax -701,000 -493,000 -693,000 -809,000 -1,195,000 -1,274,000 -1,262,000 -32.40%
NP 2,399,000 1,571,000 2,011,000 2,683,000 2,611,000 2,851,000 2,662,000 -6.69%
-
NP to SH 2,222,000 1,407,000 1,839,000 2,488,000 2,394,000 2,608,000 2,413,000 -5.34%
-
Tax Rate 22.61% 23.89% 25.63% 23.17% 31.40% 30.88% 32.16% -
Total Cost 16,419,000 17,865,000 18,707,000 18,347,000 18,299,000 17,728,000 16,741,000 -1.28%
-
Net Worth 18,188,330 17,358,443 16,251,928 16,390,242 16,459,401 16,321,085 15,007,101 13.66%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 1,036,665 642,469 1,109,280 1,109,280 1,547,736 1,547,736 1,402,506 -18.23%
Div Payout % 46.65% 45.66% 60.32% 44.59% 64.65% 59.35% 58.12% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 18,188,330 17,358,443 16,251,928 16,390,242 16,459,401 16,321,085 15,007,101 13.66%
NOSH 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.75% 8.08% 9.71% 12.76% 12.49% 13.85% 13.72% -
ROE 12.22% 8.11% 11.32% 15.18% 14.54% 15.98% 16.08% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 272.10 281.04 299.58 304.09 302.35 297.57 280.56 -2.01%
EPS 32.13 20.34 26.59 35.98 34.62 37.71 34.89 -5.34%
DPS 14.99 9.29 16.04 16.04 22.38 22.38 20.28 -18.23%
NAPS 2.63 2.51 2.35 2.37 2.38 2.36 2.17 13.66%
Adjusted Per Share Value based on latest NOSH - 6,915,714
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 272.10 281.04 299.58 304.09 302.35 297.57 280.56 -2.01%
EPS 32.13 20.34 26.59 35.98 34.62 37.71 34.89 -5.34%
DPS 14.99 9.29 16.04 16.04 22.38 22.38 20.28 -18.23%
NAPS 2.63 2.51 2.35 2.37 2.38 2.36 2.17 13.66%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.28 4.15 4.27 4.65 4.09 4.33 4.97 -
P/RPS 1.57 1.48 1.43 1.53 1.35 1.46 1.77 -7.67%
P/EPS 13.32 20.40 16.06 12.93 11.82 11.48 14.24 -4.35%
EY 7.51 4.90 6.23 7.74 8.46 8.71 7.02 4.59%
DY 3.50 2.24 3.76 3.45 5.47 5.17 4.08 -9.70%
P/NAPS 1.63 1.65 1.82 1.96 1.72 1.83 2.29 -20.26%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 23/08/23 24/05/23 17/02/23 22/11/22 23/08/22 20/05/22 -
Price 4.34 4.32 4.41 4.35 4.33 4.40 5.18 -
P/RPS 1.59 1.54 1.47 1.43 1.43 1.48 1.85 -9.59%
P/EPS 13.51 21.23 16.58 12.09 12.51 11.67 14.85 -6.10%
EY 7.40 4.71 6.03 8.27 7.99 8.57 6.74 6.41%
DY 3.45 2.15 3.64 3.69 5.17 5.09 3.92 -8.15%
P/NAPS 1.65 1.72 1.88 1.84 1.82 1.86 2.39 -21.86%

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