[SDS] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -127.29%
YoY- -1650.0%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 198,283 185,130 166,626 159,040 173,778 173,016 169,984 10.82%
PBT 14,103 8,754 612 -1,540 9,589 9,772 8,564 39.49%
Tax -3,500 -2,314 -402 -576 -2,511 -1,282 -1,124 113.38%
NP 10,603 6,440 210 -2,116 7,078 8,489 7,440 26.66%
-
NP to SH 10,618 6,500 270 -1,984 7,271 8,649 7,608 24.91%
-
Tax Rate 24.82% 26.43% 65.69% - 26.19% 13.12% 13.12% -
Total Cost 187,680 178,690 166,416 161,156 166,700 164,526 162,544 10.07%
-
Net Worth 81,053 77,106 73,048 73,048 73,048 73,048 68,990 11.35%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 3,039 1,352 2,029 4,058 - - - -
Div Payout % 28.63% 20.81% 751.53% 0.00% - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 81,053 77,106 73,048 73,048 73,048 73,048 68,990 11.35%
NOSH 405,267 405,823 405,823 405,823 405,823 405,823 405,823 -0.09%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.35% 3.48% 0.13% -1.33% 4.07% 4.91% 4.38% -
ROE 13.10% 8.43% 0.37% -2.72% 9.95% 11.84% 11.03% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 48.93 45.62 41.06 39.19 42.82 42.63 41.89 10.92%
EPS 2.62 1.60 0.06 -0.48 1.79 2.13 1.88 24.79%
DPS 0.75 0.33 0.50 1.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.18 0.18 0.18 0.17 11.45%
Adjusted Per Share Value based on latest NOSH - 405,823
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 48.41 45.19 40.68 38.83 42.42 42.24 41.50 10.82%
EPS 2.59 1.59 0.07 -0.48 1.78 2.11 1.86 24.72%
DPS 0.74 0.33 0.50 0.99 0.00 0.00 0.00 -
NAPS 0.1979 0.1882 0.1783 0.1783 0.1783 0.1783 0.1684 11.37%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.31 0.295 0.335 0.36 0.37 0.245 0.195 -
P/RPS 0.63 0.65 0.82 0.92 0.86 0.57 0.47 21.59%
P/EPS 11.83 18.42 503.52 -73.64 20.65 11.50 10.40 8.97%
EY 8.45 5.43 0.20 -1.36 4.84 8.70 9.61 -8.22%
DY 2.42 1.13 1.49 2.78 0.00 0.00 0.00 -
P/NAPS 1.55 1.55 1.86 2.00 2.06 1.36 1.15 22.03%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 29/11/21 27/08/21 25/06/21 26/02/21 27/11/20 -
Price 0.38 0.32 0.255 0.36 0.39 0.285 0.20 -
P/RPS 0.78 0.70 0.62 0.92 0.91 0.67 0.48 38.26%
P/EPS 14.50 19.98 383.28 -73.64 21.77 13.37 10.67 22.71%
EY 6.89 5.01 0.26 -1.36 4.59 7.48 9.37 -18.54%
DY 1.97 1.04 1.96 2.78 0.00 0.00 0.00 -
P/NAPS 1.90 1.68 1.42 2.00 2.17 1.58 1.18 37.41%

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