[SDS] YoY TTM Result on 30-Jun-2021 [#1]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -7.26%
YoY- 124.02%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Revenue 335,803 294,063 219,401 174,815 184,884 45,359 49.17%
PBT 48,437 33,547 20,473 9,144 3,691 1,366 103.98%
Tax -11,510 -8,308 -4,737 -2,560 -624 -257 113.73%
NP 36,927 25,239 15,736 6,584 3,067 1,109 101.44%
-
NP to SH 36,544 24,954 15,636 6,743 3,010 1,079 102.12%
-
Tax Rate 23.76% 24.77% 23.14% 28.00% 16.91% 18.81% -
Total Cost 298,876 268,824 203,665 168,231 181,817 44,250 46.46%
-
Net Worth 135,178 106,503 85,223 73,048 64,931 39,198 28.05%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Div 6,963 6,550 2,022 1,014 - - -
Div Payout % 19.06% 26.25% 12.93% 15.05% - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Net Worth 135,178 106,503 85,223 73,048 64,931 39,198 28.05%
NOSH 409,630 409,630 404,436 405,823 405,823 301,527 6.31%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
NP Margin 11.00% 8.58% 7.17% 3.77% 1.66% 2.44% -
ROE 27.03% 23.43% 18.35% 9.23% 4.64% 2.75% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 81.98 71.79 54.06 43.08 45.56 15.04 40.32%
EPS 8.92 6.09 3.85 1.66 0.74 0.36 89.89%
DPS 1.70 1.60 0.50 0.25 0.00 0.00 -
NAPS 0.33 0.26 0.21 0.18 0.16 0.13 20.45%
Adjusted Per Share Value based on latest NOSH - 405,823
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 82.10 71.90 53.64 42.74 45.20 11.09 49.17%
EPS 8.93 6.10 3.82 1.65 0.74 0.26 102.69%
DPS 1.70 1.60 0.49 0.25 0.00 0.00 -
NAPS 0.3305 0.2604 0.2084 0.1786 0.1588 0.0958 28.06%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 12/04/19 -
Price 0.88 0.565 0.385 0.36 0.24 0.225 -
P/RPS 1.07 0.79 0.71 0.84 0.53 1.50 -6.52%
P/EPS 9.86 9.27 9.99 21.67 32.36 62.88 -30.93%
EY 10.14 10.78 10.01 4.62 3.09 1.59 44.79%
DY 1.93 2.83 1.30 0.69 0.00 0.00 -
P/NAPS 2.67 2.17 1.83 2.00 1.50 1.73 9.05%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 23/08/24 29/08/23 26/08/22 27/08/21 28/08/20 - -
Price 1.01 0.64 0.48 0.36 0.24 0.00 -
P/RPS 1.23 0.89 0.89 0.84 0.53 0.00 -
P/EPS 11.32 10.51 12.46 21.67 32.36 0.00 -
EY 8.83 9.52 8.03 4.62 3.09 0.00 -
DY 1.68 2.50 1.04 0.69 0.00 0.00 -
P/NAPS 3.06 2.46 2.29 2.00 1.50 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