[SDS] QoQ 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- 21.16%
YoY- 632.53%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
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 75,010 74,072 60,878 59,435 55,535 43,553 39,760 52.50%
PBT 9,106 11,593 5,985 7,537 6,260 691 -385 -
Tax -2,202 -2,822 -1,381 -1,764 -1,535 -57 -144 513.02%
NP 6,904 8,771 4,604 5,773 4,725 634 -529 -
-
NP to SH 6,849 8,657 4,522 5,743 4,740 631 -496 -
-
Tax Rate 24.18% 24.34% 23.07% 23.40% 24.52% 8.25% - -
Total Cost 68,106 65,301 56,274 53,662 50,810 42,919 40,289 41.76%
-
Net Worth 98,311 94,043 85,223 80,887 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 - 2,044 - 2,022 - - 1,014 -
Div Payout % - 23.62% - 35.21% - - 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 80,887 77,106 73,048 73,048 21.83%
NOSH 409,630 409,630 404,436 404,436 405,823 405,823 405,823 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 9.20% 11.84% 7.56% 9.71% 8.51% 1.46% -1.33% -
ROE 6.97% 9.21% 5.31% 7.10% 6.15% 0.86% -0.68% -
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 18.31 18.12 15.00 14.70 13.68 10.73 9.80 51.52%
EPS 1.67 2.12 1.11 1.42 1.17 0.16 -0.12 -
DPS 0.00 0.50 0.00 0.50 0.00 0.00 0.25 -
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 18.31 18.08 14.86 14.51 13.56 10.63 9.71 52.45%
EPS 1.67 2.11 1.10 1.40 1.16 0.15 -0.12 -
DPS 0.00 0.50 0.00 0.49 0.00 0.00 0.25 -
NAPS 0.24 0.2296 0.208 0.1975 0.1882 0.1783 0.1783 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 4.04 3.17 2.57 2.11 2.16 3.12 3.67 6.59%
P/EPS 44.26 27.16 34.55 21.83 25.26 215.45 -294.55 -
EY 2.26 3.68 2.89 4.58 3.96 0.46 -0.34 -
DY 0.00 0.87 0.00 1.61 0.00 0.00 0.69 -
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 5.27 4.11 3.20 2.59 2.34 2.38 3.67 27.19%
P/EPS 57.72 35.19 43.08 26.76 27.40 164.00 -294.55 -
EY 1.73 2.84 2.32 3.74 3.65 0.61 -0.34 -
DY 0.00 0.67 0.00 1.32 0.00 0.00 0.69 -
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