[SDS] QoQ Cumulative Quarter Result on 31-Mar-2023 [#4]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 22.47%
YoY- 131.01%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 241,868 156,123 71,274 283,667 209,960 134,950 60,878 150.21%
PBT 32,664 19,272 6,765 32,767 26,684 17,578 5,985 209.02%
Tax -7,796 -4,761 -1,759 -7,930 -6,405 -4,203 -1,381 216.04%
NP 24,868 14,511 5,006 24,837 20,279 13,375 4,604 206.90%
-
NP to SH 24,634 14,360 4,947 24,529 20,028 13,179 4,522 208.64%
-
Tax Rate 23.87% 24.70% 26.00% 24.20% 24.00% 23.91% 23.07% -
Total Cost 217,000 141,612 66,268 258,830 189,681 121,575 56,274 145.30%
-
Net Worth 122,889 114,696 106,503 102,407 98,311 94,043 85,223 27.55%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 5,325 3,891 1,433 5,120 2,048 2,044 - -
Div Payout % 21.62% 27.10% 28.98% 20.87% 10.23% 15.51% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 122,889 114,696 106,503 102,407 98,311 94,043 85,223 27.55%
NOSH 409,630 409,630 409,630 409,630 409,630 409,630 404,436 0.85%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.28% 9.29% 7.02% 8.76% 9.66% 9.91% 7.56% -
ROE 20.05% 12.52% 4.64% 23.95% 20.37% 14.01% 5.31% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 59.05 38.11 17.40 69.25 51.26 33.00 15.00 148.69%
EPS 6.01 3.51 1.21 6.00 4.91 3.24 1.11 207.39%
DPS 1.30 0.95 0.35 1.25 0.50 0.50 0.00 -
NAPS 0.30 0.28 0.26 0.25 0.24 0.23 0.21 26.76%
Adjusted Per Share Value based on latest NOSH - 409,630
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 59.14 38.17 17.43 69.36 51.33 33.00 14.88 150.28%
EPS 6.02 3.51 1.21 6.00 4.90 3.22 1.11 207.73%
DPS 1.30 0.95 0.35 1.25 0.50 0.50 0.00 -
NAPS 0.3005 0.2804 0.2604 0.2504 0.2404 0.2299 0.2084 27.54%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.715 0.59 0.565 0.78 0.74 0.575 0.385 -
P/RPS 1.21 1.55 3.25 1.13 1.44 1.74 2.57 -39.39%
P/EPS 11.89 16.83 46.78 13.03 15.14 17.84 34.55 -50.79%
EY 8.41 5.94 2.14 7.68 6.61 5.61 2.89 103.43%
DY 1.82 1.61 0.62 1.60 0.68 0.87 0.00 -
P/NAPS 2.38 2.11 2.17 3.12 3.08 2.50 1.83 19.09%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 24/11/23 29/08/23 26/05/23 16/02/23 25/11/22 26/08/22 -
Price 0.82 0.665 0.64 0.68 0.965 0.745 0.48 -
P/RPS 1.39 1.74 3.68 0.98 1.88 2.26 3.20 -42.55%
P/EPS 13.64 18.97 52.99 11.36 19.74 23.11 43.08 -53.44%
EY 7.33 5.27 1.89 8.81 5.07 4.33 2.32 114.86%
DY 1.59 1.43 0.55 1.84 0.52 0.67 0.00 -
P/NAPS 2.73 2.38 2.46 2.72 4.02 3.24 2.29 12.39%

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