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

Stock
[SDG] SD GUTHRIE BERHAD
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%
Quarter Report
Latest QR
Upcoming QR
SDG's Result
SDG's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Revenue 18,428,000 21,030,000 18,695,000 13,081,000 12,078,000 13,286,000 14,778,000 3.45%
PBT 2,752,000 3,492,000 3,657,000 1,991,000 217,000 958,000 4,031,000 -5.69%
Tax -719,000 -809,000 -1,164,000 -628,000 -264,000 -297,000 -478,000 6.47%
NP 2,033,000 2,683,000 2,493,000 1,363,000 -47,000 661,000 3,553,000 -8.22%
-
NP to SH 1,860,000 2,488,000 2,257,000 1,111,000 88,000 523,000 3,508,000 -9.29%
-
Tax Rate 26.13% 23.17% 31.83% 31.54% 121.66% 31.00% 11.86% -
Total Cost 16,395,000 18,347,000 16,202,000 11,718,000 12,125,000 12,625,000 11,225,000 5.99%
-
Net Worth 17,773,386 16,390,242 15,214,572 13,631,459 13,287,229 13,125,929 12,459,171 5.61%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Div 1,037,357 1,109,280 1,549,148 649,903 - 1,067,757 - -
Div Payout % 55.77% 44.59% 68.64% 58.50% - 204.16% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Net Worth 17,773,386 16,390,242 15,214,572 13,631,459 13,287,229 13,125,929 12,459,171 5.61%
NOSH 6,915,714 6,915,714 6,915,714 6,884,575 6,884,575 6,801,000 6,808,290 0.24%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
NP Margin 11.03% 12.76% 13.34% 10.42% -0.39% 4.98% 24.04% -
ROE 10.47% 15.18% 14.83% 8.15% 0.66% 3.98% 28.16% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 266.47 304.09 270.33 190.00 175.44 195.35 217.06 3.20%
EPS 26.90 35.98 32.64 16.14 1.28 7.69 51.53 -9.50%
DPS 15.00 16.04 22.41 9.44 0.00 15.70 0.00 -
NAPS 2.57 2.37 2.20 1.98 1.93 1.93 1.83 5.35%
Adjusted Per Share Value based on latest NOSH - 6,915,714
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 266.47 304.09 270.33 189.15 174.65 192.11 213.69 3.45%
EPS 26.90 35.98 32.64 16.06 1.27 7.56 50.73 -9.28%
DPS 15.00 16.04 22.41 9.40 0.00 15.44 0.00 -
NAPS 2.57 2.37 2.20 1.9711 1.9213 1.898 1.8016 5.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 4.46 4.65 3.76 4.99 5.45 4.76 0.00 -
P/RPS 1.67 1.53 1.39 2.63 3.11 2.44 0.00 -
P/EPS 16.58 12.93 11.52 30.92 426.37 61.90 0.00 -
EY 6.03 7.74 8.68 3.23 0.23 1.62 0.00 -
DY 3.36 3.45 5.96 1.89 0.00 3.30 0.00 -
P/NAPS 1.74 1.96 1.71 2.52 2.82 2.47 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 22/02/24 17/02/23 18/02/22 18/02/21 28/02/20 28/02/19 - -
Price 4.50 4.35 4.90 4.95 4.96 5.10 0.00 -
P/RPS 1.69 1.43 1.81 2.61 2.83 2.61 0.00 -
P/EPS 16.73 12.09 15.01 30.67 388.04 66.32 0.00 -
EY 5.98 8.27 6.66 3.26 0.26 1.51 0.00 -
DY 3.33 3.69 4.57 1.91 0.00 3.08 0.00 -
P/NAPS 1.75 1.84 2.23 2.50 2.57 2.64 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