[SDS] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 69.14%
YoY- 83.79%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 174,815 173,778 177,302 181,090 184,884 191,520 143,980 13.82%
PBT 9,144 9,589 8,033 5,621 3,691 4,997 4,293 65.62%
Tax -2,560 -2,511 -417 -559 -624 -786 -1,331 54.72%
NP 6,584 7,078 7,616 5,062 3,067 4,211 2,962 70.40%
-
NP to SH 6,743 7,271 7,716 5,091 3,010 4,057 2,828 78.57%
-
Tax Rate 28.00% 26.19% 5.19% 9.94% 16.91% 15.73% 31.00% -
Total Cost 168,231 166,700 169,686 176,028 181,817 187,309 141,018 12.49%
-
Net Worth 73,048 73,048 73,048 68,990 64,931 64,931 63,843 9.40%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 1,014 - - - - - - -
Div Payout % 15.05% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 73,048 73,048 73,048 68,990 64,931 64,931 63,843 9.40%
NOSH 405,823 405,823 405,823 405,823 405,823 405,823 405,823 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.77% 4.07% 4.30% 2.80% 1.66% 2.20% 2.06% -
ROE 9.23% 9.95% 10.56% 7.38% 4.64% 6.25% 4.43% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 43.08 42.82 43.69 44.62 45.56 47.19 36.08 12.56%
EPS 1.66 1.79 1.90 1.25 0.74 1.00 0.71 76.24%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.17 0.16 0.16 0.16 8.17%
Adjusted Per Share Value based on latest NOSH - 405,823
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 42.74 42.49 43.35 44.28 45.20 46.83 35.20 13.82%
EPS 1.65 1.78 1.89 1.24 0.74 0.99 0.69 78.91%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1786 0.1786 0.1786 0.1687 0.1588 0.1588 0.1561 9.40%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.36 0.37 0.245 0.195 0.24 0.125 0.22 -
P/RPS 0.84 0.86 0.56 0.44 0.53 0.26 0.61 23.79%
P/EPS 21.67 20.65 12.89 15.54 32.36 12.50 31.04 -21.32%
EY 4.62 4.84 7.76 6.43 3.09 8.00 3.22 27.23%
DY 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.06 1.36 1.15 1.50 0.78 1.38 28.09%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 25/06/21 26/02/21 27/11/20 28/08/20 26/06/20 - -
Price 0.36 0.39 0.285 0.20 0.24 0.23 0.00 -
P/RPS 0.84 0.91 0.65 0.45 0.53 0.49 0.00 -
P/EPS 21.67 21.77 14.99 15.94 32.36 23.01 0.00 -
EY 4.62 4.59 6.67 6.27 3.09 4.35 0.00 -
DY 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.17 1.58 1.18 1.50 1.44 0.00 -

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