[SDS] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 2.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 269,395 182,864 177,302 143,980 23.20%
PBT 34,221 8,826 8,033 4,293 99.63%
Tax -8,169 -3,285 -417 -1,331 82.98%
NP 26,052 5,541 7,616 2,962 106.28%
-
NP to SH 25,771 5,659 7,716 2,828 108.73%
-
Tax Rate 23.87% 37.22% 5.19% 31.00% -
Total Cost 243,343 177,323 169,686 141,018 19.92%
-
Net Worth 98,311 77,106 73,048 63,843 15.46%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div 4,066 1,014 - - -
Div Payout % 15.78% 17.93% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 98,311 77,106 73,048 63,843 15.46%
NOSH 409,630 405,823 405,823 405,823 0.31%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 9.67% 3.03% 4.30% 2.06% -
ROE 26.21% 7.34% 10.56% 4.43% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 65.77 45.06 43.69 36.08 22.13%
EPS 6.29 1.39 1.90 0.71 106.78%
DPS 1.00 0.25 0.00 0.00 -
NAPS 0.24 0.19 0.18 0.16 14.45%
Adjusted Per Share Value based on latest NOSH - 405,823
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 65.77 44.64 43.28 35.15 23.20%
EPS 6.29 1.38 1.88 0.69 108.75%
DPS 1.00 0.25 0.00 0.00 -
NAPS 0.24 0.1882 0.1783 0.1559 15.45%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 -
Price 0.74 0.295 0.245 0.22 -
P/RPS 1.13 0.65 0.56 0.61 22.79%
P/EPS 11.76 21.16 12.89 31.04 -27.61%
EY 8.50 4.73 7.76 3.22 38.16%
DY 1.35 0.85 0.00 0.00 -
P/NAPS 3.08 1.55 1.36 1.38 30.65%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 16/02/23 25/02/22 26/02/21 - -
Price 0.965 0.32 0.285 0.00 -
P/RPS 1.47 0.71 0.65 0.00 -
P/EPS 15.34 22.95 14.99 0.00 -
EY 6.52 4.36 6.67 0.00 -
DY 1.04 0.78 0.00 0.00 -
P/NAPS 4.02 1.68 1.58 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