[SDS] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -57.41%
YoY- 1011.69%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 283,667 209,960 134,950 60,878 198,283 138,848 83,313 126.49%
PBT 32,767 26,684 17,578 5,985 14,103 6,566 306 2161.41%
Tax -7,930 -6,405 -4,203 -1,381 -3,500 -1,736 -201 1061.51%
NP 24,837 20,279 13,375 4,604 10,603 4,830 105 3737.54%
-
NP to SH 24,529 20,028 13,179 4,522 10,618 4,875 135 3118.15%
-
Tax Rate 24.20% 24.00% 23.91% 23.07% 24.82% 26.44% 65.69% -
Total Cost 258,830 189,681 121,575 56,274 187,680 134,018 83,208 113.23%
-
Net Worth 102,407 98,311 94,043 85,223 81,053 77,106 73,048 25.28%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 5,120 2,048 2,044 - 3,039 1,014 1,014 194.61%
Div Payout % 20.87% 10.23% 15.51% - 28.63% 20.81% 751.53% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 102,407 98,311 94,043 85,223 81,053 77,106 73,048 25.28%
NOSH 409,630 409,630 409,630 404,436 405,267 405,823 405,823 0.62%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 8.76% 9.66% 9.91% 7.56% 5.35% 3.48% 0.13% -
ROE 23.95% 20.37% 14.01% 5.31% 13.10% 6.32% 0.18% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 69.25 51.26 33.00 15.00 48.93 34.21 20.53 125.08%
EPS 6.00 4.91 3.24 1.11 2.62 1.20 0.03 3331.01%
DPS 1.25 0.50 0.50 0.00 0.75 0.25 0.25 192.68%
NAPS 0.25 0.24 0.23 0.21 0.20 0.19 0.18 24.50%
Adjusted Per Share Value based on latest NOSH - 404,436
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 69.36 51.33 33.00 14.88 48.48 33.95 20.37 126.50%
EPS 6.00 4.90 3.22 1.11 2.60 1.19 0.03 3331.01%
DPS 1.25 0.50 0.50 0.00 0.74 0.25 0.25 192.68%
NAPS 0.2504 0.2404 0.2299 0.2084 0.1982 0.1885 0.1786 25.29%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.78 0.74 0.575 0.385 0.31 0.295 0.335 -
P/RPS 1.13 1.44 1.74 2.57 0.63 0.86 1.63 -21.68%
P/EPS 13.03 15.14 17.84 34.55 11.83 24.56 1,007.04 -94.50%
EY 7.68 6.61 5.61 2.89 8.45 4.07 0.10 1711.57%
DY 1.60 0.68 0.87 0.00 2.42 0.85 0.75 65.79%
P/NAPS 3.12 3.08 2.50 1.83 1.55 1.55 1.86 41.22%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 16/02/23 25/11/22 26/08/22 27/05/22 25/02/22 29/11/21 -
Price 0.68 0.965 0.745 0.48 0.38 0.32 0.255 -
P/RPS 0.98 1.88 2.26 3.20 0.78 0.94 1.24 -14.53%
P/EPS 11.36 19.74 23.11 43.08 14.50 26.64 766.56 -93.98%
EY 8.81 5.07 4.33 2.32 6.89 3.75 0.13 1566.49%
DY 1.84 0.52 0.67 0.00 1.97 0.78 0.98 52.25%
P/NAPS 2.72 4.02 3.24 2.29 1.90 1.68 1.42 54.29%

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