[SDG] YoY Cumulative 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- 51.74%
YoY- 72.68%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Revenue 13,148,000 15,360,000 13,145,000 9,442,000 8,686,000 3,039,000 11,093,000 2.64%
PBT 2,357,000 2,749,000 2,600,000 1,437,000 219,000 212,000 1,309,000 9.46%
Tax -568,000 -676,000 -645,000 -286,000 -251,000 -59,000 -384,000 6.20%
NP 1,789,000 2,073,000 1,955,000 1,151,000 -32,000 153,000 925,000 10.67%
-
NP to SH 1,660,000 1,926,000 1,789,000 1,036,000 167,000 115,000 879,000 10.26%
-
Tax Rate 24.10% 24.59% 24.81% 19.90% 114.61% 27.83% 29.34% -
Total Cost 11,359,000 13,287,000 11,190,000 8,291,000 8,718,000 2,886,000 10,168,000 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 618,956 691,571 546,341 276,759 - - - -
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 9.13% 11.70% 12.32% 7.64% 1.24% 0.82% 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 190.12 222.10 190.07 137.15 126.17 44.68 163.11 2.38%
EPS 24.00 27.80 25.90 15.00 -2.10 1.70 12.90 10.01%
DPS 8.95 10.00 7.90 4.02 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 190.12 222.10 190.07 136.53 125.60 43.94 160.40 2.64%
EPS 24.00 27.80 25.90 14.98 2.41 1.66 12.71 10.26%
DPS 8.95 10.00 7.90 4.00 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 2.25 1.84 1.88 3.68 3.75 11.86 0.00 -
P/EPS 17.83 14.69 13.84 33.56 194.99 313.44 0.00 -
EY 5.61 6.81 7.23 2.98 0.51 0.32 0.00 -
DY 2.09 2.44 2.21 0.80 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 2.29 1.95 2.05 3.77 3.95 11.59 0.00 -
P/EPS 18.12 15.55 15.08 34.36 205.30 306.34 0.00 -
EY 5.52 6.43 6.63 2.91 0.49 0.33 0.00 -
DY 2.06 2.31 2.03 0.78 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