[SDS] YoY Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
16-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 1.31%
YoY- 310.83%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 322,490 279,946 185,130 173,016 191,973 0 -
PBT 43,552 35,578 8,754 9,772 5,724 0 -
Tax -10,394 -8,540 -2,314 -1,282 -1,774 0 -
NP 33,157 27,038 6,440 8,489 3,949 0 -
-
NP to SH 32,845 26,704 6,500 8,649 3,770 0 -
-
Tax Rate 23.87% 24.00% 26.43% 13.12% 30.99% - -
Total Cost 289,333 252,908 178,690 164,526 188,024 0 -
-
Net Worth 122,889 98,311 77,106 73,048 63,843 0 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 7,100 2,730 1,352 - - - -
Div Payout % 21.62% 10.23% 20.81% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 122,889 98,311 77,106 73,048 63,843 0 -
NOSH 409,630 409,630 405,823 405,823 405,823 0 -
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 10.28% 9.66% 3.48% 4.91% 2.06% 0.00% -
ROE 26.73% 27.16% 8.43% 11.84% 5.91% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 78.73 68.34 45.62 42.63 48.11 0.00 -
EPS 8.01 6.55 1.60 2.13 1.13 0.00 -
DPS 1.73 0.67 0.33 0.00 0.00 0.00 -
NAPS 0.30 0.24 0.19 0.18 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 409,630
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 78.85 68.45 45.26 42.30 46.94 0.00 -
EPS 8.03 6.53 1.59 2.11 0.92 0.00 -
DPS 1.74 0.67 0.33 0.00 0.00 0.00 -
NAPS 0.3005 0.2404 0.1885 0.1786 0.1561 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 - -
Price 0.715 0.74 0.295 0.245 0.22 0.00 -
P/RPS 0.91 1.08 0.65 0.57 0.46 0.00 -
P/EPS 8.92 11.35 18.42 11.50 23.28 0.00 -
EY 11.21 8.81 5.43 8.70 4.30 0.00 -
DY 2.42 0.90 1.13 0.00 0.00 0.00 -
P/NAPS 2.38 3.08 1.55 1.36 1.38 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 23/02/24 16/02/23 25/02/22 26/02/21 24/02/20 - -
Price 0.82 0.965 0.32 0.285 0.215 0.00 -
P/RPS 1.04 1.41 0.70 0.67 0.45 0.00 -
P/EPS 10.23 14.80 19.98 13.37 22.75 0.00 -
EY 9.78 6.76 5.01 7.48 4.40 0.00 -
DY 2.11 0.69 1.04 0.00 0.00 0.00 -
P/NAPS 2.73 4.02 1.68 1.58 1.34 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