[SDS] QoQ 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- -34.28%
YoY- -21.63%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 85,745 84,849 71,274 73,707 75,010 74,072 60,878 25.57%
PBT 13,392 12,507 6,765 6,083 9,106 11,593 5,985 70.82%
Tax -3,035 -3,002 -1,759 -1,525 -2,202 -2,822 -1,381 68.79%
NP 10,357 9,505 5,006 4,558 6,904 8,771 4,604 71.43%
-
NP to SH 10,274 9,413 4,947 4,501 6,849 8,657 4,522 72.56%
-
Tax Rate 22.66% 24.00% 26.00% 25.07% 24.18% 24.34% 23.07% -
Total Cost 75,388 75,344 66,268 69,149 68,106 65,301 56,274 21.45%
-
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 1,433 2,457 1,433 3,072 - 2,044 - -
Div Payout % 13.95% 26.11% 28.98% 68.26% - 23.62% - -
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 12.08% 11.20% 7.02% 6.18% 9.20% 11.84% 7.56% -
ROE 8.36% 8.21% 4.64% 4.40% 6.97% 9.21% 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 20.93 20.71 17.40 17.99 18.31 18.12 15.00 24.79%
EPS 2.50 2.30 1.21 1.10 1.67 2.12 1.11 71.56%
DPS 0.35 0.60 0.35 0.75 0.00 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 20.96 20.75 17.43 18.02 18.34 18.11 14.88 25.58%
EPS 2.51 2.30 1.21 1.10 1.67 2.12 1.11 72.02%
DPS 0.35 0.60 0.35 0.75 0.00 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 3.42 2.85 3.25 4.33 4.04 3.17 2.57 20.92%
P/EPS 28.51 25.68 46.78 70.99 44.26 27.16 34.55 -11.99%
EY 3.51 3.89 2.14 1.41 2.26 3.68 2.89 13.79%
DY 0.49 1.02 0.62 0.96 0.00 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 3.92 3.21 3.68 3.78 5.27 4.11 3.20 14.44%
P/EPS 32.69 28.94 52.99 61.89 57.72 35.19 43.08 -16.76%
EY 3.06 3.46 1.89 1.62 1.73 2.84 2.32 20.20%
DY 0.43 0.90 0.55 1.10 0.00 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