[SDS] QoQ Cumulative Quarter Result on 30-Jun-2023 [#1]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -79.83%
YoY- 9.4%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 324,063 241,868 156,123 71,274 283,667 209,960 134,950 79.22%
PBT 43,290 32,664 19,272 6,765 32,767 26,684 17,578 82.26%
Tax -10,404 -7,796 -4,761 -1,759 -7,930 -6,405 -4,203 82.88%
NP 32,886 24,868 14,511 5,006 24,837 20,279 13,375 82.07%
-
NP to SH 32,551 24,634 14,360 4,947 24,529 20,028 13,179 82.62%
-
Tax Rate 24.03% 23.87% 24.70% 26.00% 24.20% 24.00% 23.91% -
Total Cost 291,177 217,000 141,612 66,268 258,830 189,681 121,575 78.91%
-
Net Worth 126,985 122,889 114,696 106,503 102,407 98,311 94,043 22.14%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 6,758 5,325 3,891 1,433 5,120 2,048 2,044 121.77%
Div Payout % 20.76% 21.62% 27.10% 28.98% 20.87% 10.23% 15.51% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 126,985 122,889 114,696 106,503 102,407 98,311 94,043 22.14%
NOSH 409,630 409,630 409,630 409,630 409,630 409,630 409,630 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.15% 10.28% 9.29% 7.02% 8.76% 9.66% 9.91% -
ROE 25.63% 20.05% 12.52% 4.64% 23.95% 20.37% 14.01% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 79.11 59.05 38.11 17.40 69.25 51.26 33.00 79.02%
EPS 7.95 6.01 3.51 1.21 6.00 4.91 3.24 81.82%
DPS 1.65 1.30 0.95 0.35 1.25 0.50 0.50 121.49%
NAPS 0.31 0.30 0.28 0.26 0.25 0.24 0.23 21.99%
Adjusted Per Share Value based on latest NOSH - 409,630
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 79.23 59.14 38.17 17.43 69.36 51.33 33.00 79.20%
EPS 7.96 6.02 3.51 1.21 6.00 4.90 3.22 82.72%
DPS 1.65 1.30 0.95 0.35 1.25 0.50 0.50 121.49%
NAPS 0.3105 0.3005 0.2804 0.2604 0.2504 0.2404 0.2299 22.16%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.795 0.715 0.59 0.565 0.78 0.74 0.575 -
P/RPS 1.00 1.21 1.55 3.25 1.13 1.44 1.74 -30.85%
P/EPS 10.00 11.89 16.83 46.78 13.03 15.14 17.84 -31.99%
EY 10.00 8.41 5.94 2.14 7.68 6.61 5.61 46.96%
DY 2.08 1.82 1.61 0.62 1.60 0.68 0.87 78.70%
P/NAPS 2.56 2.38 2.11 2.17 3.12 3.08 2.50 1.59%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 23/02/24 24/11/23 29/08/23 26/05/23 16/02/23 25/11/22 -
Price 0.92 0.82 0.665 0.64 0.68 0.965 0.745 -
P/RPS 1.16 1.39 1.74 3.68 0.98 1.88 2.26 -35.86%
P/EPS 11.58 13.64 18.97 52.99 11.36 19.74 23.11 -36.88%
EY 8.64 7.33 5.27 1.89 8.81 5.07 4.33 58.42%
DY 1.79 1.59 1.43 0.55 1.84 0.52 0.67 92.42%
P/NAPS 2.97 2.73 2.38 2.46 2.72 4.02 3.24 -5.63%

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