[SDS] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -46.58%
YoY- -29.25%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Revenue 304,840 249,920 172,099 181,090 95,422 33.66%
PBT 34,461 31,375 5,613 5,621 3,658 75.12%
Tax -8,488 -7,502 -2,150 -559 -789 81.03%
NP 25,973 23,873 3,463 5,062 2,869 73.39%
-
NP to SH 25,710 23,662 3,602 5,091 2,770 74.47%
-
Tax Rate 24.63% 23.91% 38.30% 9.94% 21.57% -
Total Cost 278,867 226,047 168,636 176,028 92,553 31.72%
-
Net Worth 114,696 94,043 73,048 68,990 42,213 28.36%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Div 6,963 4,066 1,014 - - -
Div Payout % 27.09% 17.19% 28.17% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Net Worth 114,696 94,043 73,048 68,990 42,213 28.36%
NOSH 409,630 409,630 405,823 405,823 301,527 7.95%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
NP Margin 8.52% 9.55% 2.01% 2.80% 3.01% -
ROE 22.42% 25.16% 4.93% 7.38% 6.56% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 74.42 61.12 42.41 44.62 31.65 23.81%
EPS 6.28 5.79 0.89 1.25 0.92 61.58%
DPS 1.70 1.00 0.25 0.00 0.00 -
NAPS 0.28 0.23 0.18 0.17 0.14 18.90%
Adjusted Per Share Value based on latest NOSH - 405,823
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 74.42 61.01 42.01 44.21 23.29 33.67%
EPS 6.28 5.78 0.88 1.24 0.68 74.25%
DPS 1.70 0.99 0.25 0.00 0.00 -
NAPS 0.28 0.2296 0.1783 0.1684 0.1031 28.35%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 12/04/19 -
Price 0.59 0.575 0.335 0.195 0.225 -
P/RPS 0.79 0.94 0.79 0.44 0.71 2.70%
P/EPS 9.40 9.94 37.74 15.54 24.49 -21.27%
EY 10.64 10.06 2.65 6.43 4.08 27.05%
DY 2.88 1.74 0.75 0.00 0.00 -
P/NAPS 2.11 2.50 1.86 1.15 1.61 6.99%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 24/11/23 25/11/22 29/11/21 27/11/20 - -
Price 0.665 0.745 0.255 0.20 0.00 -
P/RPS 0.89 1.22 0.60 0.45 0.00 -
P/EPS 10.60 12.87 28.73 15.94 0.00 -
EY 9.44 7.77 3.48 6.27 0.00 -
DY 2.56 1.34 0.98 0.00 0.00 -
P/NAPS 2.38 3.24 1.42 1.18 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