[SDG] QoQ TTM Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
TTM Result
Revenue	12,078,000	12,206,000	12,424,000	12,633,000	13,286,000	13,867,000	14,369,000	-10.90%
YoY %	-1.05%	-1.75%	-1.65%	-4.91%	-4.19%	-3.49%	-	-
Horiz. %	84.06%	84.95%	86.46%	87.92%	92.46%	96.51%	100.00%	-
PBT	217,000	430,000	558,000	731,000	958,000	1,350,000	2,377,000	-79.63%
YoY %	-49.53%	-22.94%	-23.67%	-23.70%	-29.04%	-43.21%	-	-
Horiz. %	9.13%	18.09%	23.47%	30.75%	40.30%	56.79%	100.00%	-
Tax	-264,000	-303,000	-76,000	-244,000	-297,000	-371,000	-492,000	-33.89%
YoY %	12.87%	-298.68%	68.85%	17.85%	19.95%	24.59%	-	-
Horiz. %	53.66%	61.59%	15.45%	49.59%	60.37%	75.41%	100.00%	-
NP	-47,000	127,000	482,000	487,000	661,000	979,000	1,885,000	-
YoY %	-137.01%	-73.65%	-1.03%	-26.32%	-32.48%	-48.06%	-	-
Horiz. %	-2.49%	6.74%	25.57%	25.84%	35.07%	51.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,000	262,000	345,000	348,000	523,000	823,000	1,727,000	-86.18%
YoY %	-66.41%	-24.06%	-0.86%	-33.46%	-36.45%	-52.35%	-	-
Horiz. %	5.10%	15.17%	19.98%	20.15%	30.28%	47.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	121.66%	70.47%	13.62%	33.38%	31.00%	27.48%	20.70%	-
YoY %	72.64%	417.40%	-59.20%	7.68%	12.81%	32.75%	-	-
Horiz. %	587.73%	340.43%	65.80%	161.26%	149.76%	132.75%	100.00%	-
Total Cost	12,125,000	12,079,000	11,942,000	12,146,000	12,625,000	12,888,000	12,484,000	-1.92%
YoY %	0.38%	1.15%	-1.68%	-3.79%	-2.04%	3.24%	-	-
Horiz. %	97.12%	96.76%	95.66%	97.29%	101.13%	103.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,287,229	13,424,922	13,631,459	13,631,459	13,125,929	13,942,049	13,670,009	-1.87%
YoY %	-1.03%	-1.52%	0.00%	3.85%	-5.85%	1.99%	-	-
Horiz. %	97.20%	98.21%	99.72%	99.72%	96.02%	101.99%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	-	115,617	115,617	1,067,757	1,067,757	1,190,175	1,190,175	-
YoY %	-	0.00%	-89.17%	0.00%	-10.29%	0.00%	-	-
Horiz. %	-	9.71%	9.71%	89.71%	89.71%	100.00%	100.00%	-
Div Payout %	-	44.13%	33.51%	306.83%	204.16%	144.61%	68.92%	-
YoY %	-	31.69%	-89.08%	50.29%	41.18%	109.82%	-	-
Horiz. %	-	64.03%	48.62%	445.20%	296.23%	209.82%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	13,287,229	13,424,922	13,631,459	13,631,459	13,125,929	13,942,049	13,670,009	-1.87%
YoY %	-1.03%	-1.52%	0.00%	3.85%	-5.85%	1.99%	-	-
Horiz. %	97.20%	98.21%	99.72%	99.72%	96.02%	101.99%	100.00%	-
NOSH	6,884,575	6,884,575	6,884,575	6,884,575	6,801,000	6,801,000	6,801,000	0.81%
YoY %	0.00%	0.00%	0.00%	1.23%	0.00%	0.00%	-	-
Horiz. %	101.23%	101.23%	101.23%	101.23%	100.00%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	-0.39%	1.04%	3.88%	3.85%	4.98%	7.06%	13.12%	-
YoY %	-137.50%	-73.20%	0.78%	-22.69%	-29.46%	-46.19%	-	-
Horiz. %	-2.97%	7.93%	29.57%	29.34%	37.96%	53.81%	100.00%	-
ROE	0.66%	1.95%	2.53%	2.55%	3.98%	5.90%	12.63%	-
YoY %	-66.15%	-22.92%	-0.78%	-35.93%	-32.54%	-53.29%	-	-
Horiz. %	5.23%	15.44%	20.03%	20.19%	31.51%	46.71%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	175.44	177.29	180.46	183.50	195.35	203.90	211.28	-11.62%
YoY %	-1.04%	-1.76%	-1.66%	-6.07%	-4.19%	-3.49%	-	-
Horiz. %	83.04%	83.91%	85.41%	86.85%	92.46%	96.51%	100.00%	-
EPS	1.28	3.81	5.01	5.05	7.69	12.10	25.39	-86.27%
YoY %	-66.40%	-23.95%	-0.79%	-34.33%	-36.45%	-52.34%	-	-
Horiz. %	5.04%	15.01%	19.73%	19.89%	30.29%	47.66%	100.00%	-
DPS	0.00	1.70	1.70	15.70	15.70	17.50	17.50	-
YoY %	0.00%	0.00%	-89.17%	0.00%	-10.29%	0.00%	-	-
Horiz. %	0.00%	9.71%	9.71%	89.71%	89.71%	100.00%	100.00%	-
NAPS	1.93	1.95	1.98	1.98	1.93	2.05	2.01	-2.66%
YoY %	-1.03%	-1.52%	0.00%	2.59%	-5.85%	1.99%	-	-
Horiz. %	96.02%	97.01%	98.51%	98.51%	96.02%	101.99%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 6,884,575
RPS	174.65	176.50	179.65	182.67	192.11	200.51	207.77	-10.90%
YoY %	-1.05%	-1.75%	-1.65%	-4.91%	-4.19%	-3.49%	-	-
Horiz. %	84.06%	84.95%	86.47%	87.92%	92.46%	96.51%	100.00%	-
EPS	1.27	3.79	4.99	5.03	7.56	11.90	24.97	-86.19%
YoY %	-66.49%	-24.05%	-0.80%	-33.47%	-36.47%	-52.34%	-	-
Horiz. %	5.09%	15.18%	19.98%	20.14%	30.28%	47.66%	100.00%	-
DPS	0.00	1.67	1.67	15.44	15.44	17.21	17.21	-
YoY %	0.00%	0.00%	-89.18%	0.00%	-10.28%	0.00%	-	-
Horiz. %	0.00%	9.70%	9.70%	89.72%	89.72%	100.00%	100.00%	-
NAPS	1.9213	1.9412	1.9711	1.9711	1.898	2.016	1.9767	-1.87%
YoY %	-1.03%	-1.52%	0.00%	3.85%	-5.85%	1.99%	-	-
Horiz. %	97.20%	98.20%	99.72%	99.72%	96.02%	101.99%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	5.45	4.73	4.92	5.02	4.76	5.30	5.33	-
P/RPS	3.11	2.67	2.73	2.74	2.44	2.60	2.52	15.01%
YoY %	16.48%	-2.20%	-0.36%	12.30%	-6.15%	3.17%	-	-
Horiz. %	123.41%	105.95%	108.33%	108.73%	96.83%	103.17%	100.00%	-
P/EPS	426.37	124.29	98.18	99.31	61.90	43.80	20.99	640.40%
YoY %	243.04%	26.59%	-1.14%	60.44%	41.32%	108.67%	-	-
Horiz. %	2,031.30%	592.14%	467.75%	473.13%	294.90%	208.67%	100.00%	-
EY	0.23	0.80	1.02	1.01	1.62	2.28	4.76	-86.66%
YoY %	-71.25%	-21.57%	0.99%	-37.65%	-28.95%	-52.10%	-	-
Horiz. %	4.83%	16.81%	21.43%	21.22%	34.03%	47.90%	100.00%	-
DY	0.00	0.36	0.35	3.13	3.30	3.30	3.28	-
YoY %	0.00%	2.86%	-88.82%	-5.15%	0.00%	0.61%	-	-
Horiz. %	0.00%	10.98%	10.67%	95.43%	100.61%	100.61%	100.00%	-
P/NAPS	2.82	2.43	2.48	2.54	2.47	2.59	2.65	4.22%
YoY %	16.05%	-2.02%	-2.36%	2.83%	-4.63%	-2.26%	-	-
Horiz. %	106.42%	91.70%	93.58%	95.85%	93.21%	97.74%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	28/02/20	29/11/19	30/08/19	31/05/19	28/02/19	23/11/18	30/08/18	-
Price	4.96	4.98	4.98	4.66	5.10	5.18	5.36	-
P/RPS	2.83	2.81	2.76	2.54	2.61	2.54	2.54	7.45%
YoY %	0.71%	1.81%	8.66%	-2.68%	2.76%	0.00%	-	-
Horiz. %	111.42%	110.63%	108.66%	100.00%	102.76%	100.00%	100.00%	-
P/EPS	388.04	130.86	99.38	92.19	66.32	42.81	21.11	592.82%
YoY %	196.53%	31.68%	7.80%	39.01%	54.92%	102.79%	-	-
Horiz. %	1,838.18%	619.90%	470.77%	436.71%	314.16%	202.79%	100.00%	-
EY	0.26	0.76	1.01	1.08	1.51	2.34	4.74	-85.48%
YoY %	-65.79%	-24.75%	-6.48%	-28.48%	-35.47%	-50.63%	-	-
Horiz. %	5.49%	16.03%	21.31%	22.78%	31.86%	49.37%	100.00%	-
DY	0.00	0.34	0.34	3.37	3.08	3.38	3.26	-
YoY %	0.00%	0.00%	-89.91%	9.42%	-8.88%	3.68%	-	-
Horiz. %	0.00%	10.43%	10.43%	103.37%	94.48%	103.68%	100.00%	-
P/NAPS	2.57	2.55	2.52	2.35	2.64	2.53	2.67	-2.50%
YoY %	0.78%	1.19%	7.23%	-10.98%	4.35%	-5.24%	-	-
Horiz. %	96.25%	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