[SDG] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SDG] SD GUTHRIE BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1.16%
YoY- 72.68%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Revenue 17,530,666 20,480,000 17,526,666 12,589,333 11,581,333 18,234,000 14,790,666 2.64%
PBT 3,142,666 3,665,333 3,466,666 1,916,000 292,000 1,272,000 1,745,333 9.46%
Tax -757,333 -901,333 -860,000 -381,333 -334,666 -354,000 -512,000 6.20%
NP 2,385,333 2,764,000 2,606,666 1,534,666 -42,666 918,000 1,233,333 10.67%
-
NP to SH 2,213,333 2,568,000 2,385,333 1,381,333 222,666 690,000 1,172,000 10.26%
-
Tax Rate 24.10% 24.59% 24.81% 19.90% 114.61% 27.83% 29.34% -
Total Cost 15,145,333 17,716,000 14,920,000 11,054,666 11,623,999 17,316,000 13,557,333 1.71%
-
Net Worth 18,188,330 16,459,401 14,523,000 13,562,613 13,424,922 13,942,049 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Div 825,275 922,095 728,455 369,013 - - - -
Div Payout % 37.29% 35.91% 30.54% 26.71% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Net Worth 18,188,330 16,459,401 14,523,000 13,562,613 13,424,922 13,942,049 0 -
NOSH 6,915,714 6,915,714 6,915,714 6,884,575 6,884,575 6,801,000 6,801,000 0.25%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
NP Margin 13.61% 13.50% 14.87% 12.19% -0.37% 5.03% 8.34% -
ROE 12.17% 15.60% 16.42% 10.18% 1.66% 4.95% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 253.49 296.14 253.43 182.86 168.22 268.11 217.48 2.38%
EPS 32.00 37.07 34.53 20.00 -2.80 10.20 17.20 10.01%
DPS 11.93 13.33 10.53 5.36 0.00 0.00 0.00 -
NAPS 2.63 2.38 2.10 1.97 1.95 2.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,915,714
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 253.49 296.14 253.43 182.04 167.46 263.66 213.87 2.64%
EPS 32.00 37.07 34.53 19.97 3.22 9.98 16.95 10.26%
DPS 11.93 13.33 10.53 5.34 0.00 0.00 0.00 -
NAPS 2.63 2.38 2.10 1.9611 1.9412 2.016 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 - -
Price 4.28 4.09 3.58 5.05 4.73 5.30 0.00 -
P/RPS 1.69 1.38 1.41 2.76 2.81 1.98 0.00 -
P/EPS 13.37 11.01 10.38 25.17 146.25 52.24 0.00 -
EY 7.48 9.08 9.63 3.97 0.68 1.91 0.00 -
DY 2.79 3.26 2.94 1.06 0.00 0.00 0.00 -
P/NAPS 1.63 1.72 1.70 2.56 2.43 2.59 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 24/11/23 22/11/22 18/11/21 23/11/20 29/11/19 23/11/18 - -
Price 4.35 4.33 3.90 5.17 4.98 5.18 0.00 -
P/RPS 1.72 1.46 1.54 2.83 2.96 1.93 0.00 -
P/EPS 13.59 11.66 11.31 25.77 153.98 51.06 0.00 -
EY 7.36 8.58 8.84 3.88 0.65 1.96 0.00 -
DY 2.74 3.08 2.70 1.04 0.00 0.00 0.00 -
P/NAPS 1.65 1.82 1.86 2.62 2.55 2.53 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