[SDS] QoQ Cumulative Quarter Result on 30-Sep-2024 [#2]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 109.8%
YoY- 30.61%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 173,950 83,014 324,063 241,868 156,123 71,274 283,667 -27.75%
PBT 24,994 11,912 43,290 32,664 19,272 6,765 32,767 -16.47%
Tax -6,041 -2,865 -10,404 -7,796 -4,761 -1,759 -7,930 -16.54%
NP 18,953 9,047 32,886 24,868 14,511 5,006 24,837 -16.45%
-
NP to SH 18,756 8,940 32,551 24,634 14,360 4,947 24,529 -16.33%
-
Tax Rate 24.17% 24.05% 24.03% 23.87% 24.70% 26.00% 24.20% -
Total Cost 154,997 73,967 291,177 217,000 141,612 66,268 258,830 -28.88%
-
Net Worth 143,331 135,178 126,985 122,889 114,696 106,503 102,407 25.04%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 4,095 1,638 6,758 5,325 3,891 1,433 5,120 -13.80%
Div Payout % 21.83% 18.33% 20.76% 21.62% 27.10% 28.98% 20.87% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 143,331 135,178 126,985 122,889 114,696 106,503 102,407 25.04%
NOSH 409,519 409,630 409,630 409,630 409,630 409,630 409,630 -0.01%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.90% 10.90% 10.15% 10.28% 9.29% 7.02% 8.76% -
ROE 13.09% 6.61% 25.63% 20.05% 12.52% 4.64% 23.95% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 42.48 20.27 79.11 59.05 38.11 17.40 69.25 -27.74%
EPS 4.58 2.18 7.95 6.01 3.51 1.21 6.00 -16.43%
DPS 1.00 0.40 1.65 1.30 0.95 0.35 1.25 -13.78%
NAPS 0.35 0.33 0.31 0.30 0.28 0.26 0.25 25.06%
Adjusted Per Share Value based on latest NOSH - 408,999
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 42.53 20.30 79.23 59.14 38.17 17.43 69.36 -27.75%
EPS 4.59 2.19 7.96 6.02 3.51 1.21 6.00 -16.31%
DPS 1.00 0.40 1.65 1.30 0.95 0.35 1.25 -13.78%
NAPS 0.3504 0.3305 0.3105 0.3005 0.2804 0.2604 0.2504 25.03%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.19 0.88 0.795 0.715 0.59 0.565 0.78 -
P/RPS 2.80 4.34 1.00 1.21 1.55 3.25 1.13 82.81%
P/EPS 25.98 40.32 10.00 11.89 16.83 46.78 13.03 58.21%
EY 3.85 2.48 10.00 8.41 5.94 2.14 7.68 -36.81%
DY 0.84 0.45 2.08 1.82 1.61 0.62 1.60 -34.84%
P/NAPS 3.40 2.67 2.56 2.38 2.11 2.17 3.12 5.88%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 23/08/24 24/05/24 23/02/24 24/11/23 29/08/23 26/05/23 -
Price 1.16 1.01 0.92 0.82 0.665 0.64 0.68 -
P/RPS 2.73 4.98 1.16 1.39 1.74 3.68 0.98 97.61%
P/EPS 25.33 46.28 11.58 13.64 18.97 52.99 11.36 70.42%
EY 3.95 2.16 8.64 7.33 5.27 1.89 8.81 -41.33%
DY 0.86 0.40 1.79 1.59 1.43 0.55 1.84 -39.69%
P/NAPS 3.31 3.06 2.97 2.73 2.38 2.46 2.72 13.94%

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