[SDS] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 63.35%
YoY- 46.03%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 279,946 269,900 243,512 198,283 185,130 166,626 159,040 45.63%
PBT 35,578 35,156 23,940 14,103 8,754 612 -1,540 -
Tax -8,540 -8,406 -5,524 -3,500 -2,314 -402 -576 500.56%
NP 27,038 26,750 18,416 10,603 6,440 210 -2,116 -
-
NP to SH 26,704 26,358 18,088 10,618 6,500 270 -1,984 -
-
Tax Rate 24.00% 23.91% 23.07% 24.82% 26.43% 65.69% - -
Total Cost 252,908 243,150 225,096 187,680 178,690 166,416 161,156 34.93%
-
Net Worth 98,311 94,043 85,223 81,053 77,106 73,048 73,048 21.83%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 2,730 4,088 - 3,039 1,352 2,029 4,058 -23.16%
Div Payout % 10.23% 15.51% - 28.63% 20.81% 751.53% 0.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 98,311 94,043 85,223 81,053 77,106 73,048 73,048 21.83%
NOSH 409,630 409,630 404,436 405,267 405,823 405,823 405,823 0.62%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.66% 9.91% 7.56% 5.35% 3.48% 0.13% -1.33% -
ROE 27.16% 28.03% 21.22% 13.10% 8.43% 0.37% -2.72% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 68.34 66.01 60.00 48.93 45.62 41.06 39.19 44.73%
EPS 6.55 6.48 4.44 2.62 1.60 0.06 -0.48 -
DPS 0.67 1.00 0.00 0.75 0.33 0.50 1.00 -23.37%
NAPS 0.24 0.23 0.21 0.20 0.19 0.18 0.18 21.07%
Adjusted Per Share Value based on latest NOSH - 404,436
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 68.45 65.99 59.54 48.48 45.26 40.74 38.89 45.62%
EPS 6.53 6.44 4.42 2.60 1.59 0.07 -0.49 -
DPS 0.67 1.00 0.00 0.74 0.33 0.50 0.99 -22.86%
NAPS 0.2404 0.2299 0.2084 0.1982 0.1885 0.1786 0.1786 21.84%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.74 0.575 0.385 0.31 0.295 0.335 0.36 -
P/RPS 1.08 0.87 0.64 0.63 0.65 0.82 0.92 11.24%
P/EPS 11.35 8.92 8.64 11.83 18.42 503.52 -73.64 -
EY 8.81 11.21 11.58 8.45 5.43 0.20 -1.36 -
DY 0.90 1.74 0.00 2.42 1.13 1.49 2.78 -52.75%
P/NAPS 3.08 2.50 1.83 1.55 1.55 1.86 2.00 33.25%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 16/02/23 25/11/22 26/08/22 27/05/22 25/02/22 29/11/21 27/08/21 -
Price 0.965 0.745 0.48 0.38 0.32 0.255 0.36 -
P/RPS 1.41 1.13 0.80 0.78 0.70 0.62 0.92 32.82%
P/EPS 14.80 11.56 10.77 14.50 19.98 383.28 -73.64 -
EY 6.76 8.65 9.29 6.89 5.01 0.26 -1.36 -
DY 0.69 1.34 0.00 1.97 1.04 1.96 2.78 -60.40%
P/NAPS 4.02 3.24 2.29 1.90 1.68 1.42 2.00 59.06%

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