[SDS] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 70.35%
YoY- 1011.69%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 283,667 279,946 269,900 243,512 198,283 185,130 166,626 42.62%
PBT 32,767 35,578 35,156 23,940 14,103 8,754 612 1324.00%
Tax -7,930 -8,540 -8,406 -5,524 -3,500 -2,314 -402 631.39%
NP 24,837 27,038 26,750 18,416 10,603 6,440 210 2316.47%
-
NP to SH 24,529 26,704 26,358 18,088 10,618 6,500 270 1926.45%
-
Tax Rate 24.20% 24.00% 23.91% 23.07% 24.82% 26.43% 65.69% -
Total Cost 258,830 252,908 243,150 225,096 187,680 178,690 166,416 34.27%
-
Net Worth 102,407 98,311 94,043 85,223 81,053 77,106 73,048 25.28%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 5,120 2,730 4,088 - 3,039 1,352 2,029 85.45%
Div Payout % 20.87% 10.23% 15.51% - 28.63% 20.81% 751.53% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 102,407 98,311 94,043 85,223 81,053 77,106 73,048 25.28%
NOSH 409,630 409,630 409,630 404,436 405,267 405,823 405,823 0.62%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 8.76% 9.66% 9.91% 7.56% 5.35% 3.48% 0.13% -
ROE 23.95% 27.16% 28.03% 21.22% 13.10% 8.43% 0.37% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 69.25 68.34 66.01 60.00 48.93 45.62 41.06 41.73%
EPS 6.00 6.55 6.48 4.44 2.62 1.60 0.06 2060.48%
DPS 1.25 0.67 1.00 0.00 0.75 0.33 0.50 84.30%
NAPS 0.25 0.24 0.23 0.21 0.20 0.19 0.18 24.50%
Adjusted Per Share Value based on latest NOSH - 404,436
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 69.25 68.34 65.89 59.45 48.41 45.19 40.68 42.61%
EPS 6.00 6.55 6.43 4.42 2.59 1.59 0.07 1849.30%
DPS 1.25 0.67 1.00 0.00 0.74 0.33 0.50 84.30%
NAPS 0.25 0.24 0.2296 0.208 0.1979 0.1882 0.1783 25.29%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.78 0.74 0.575 0.385 0.31 0.295 0.335 -
P/RPS 1.13 1.08 0.87 0.64 0.63 0.65 0.82 23.85%
P/EPS 13.03 11.35 8.92 8.64 11.83 18.42 503.52 -91.27%
EY 7.68 8.81 11.21 11.58 8.45 5.43 0.20 1040.73%
DY 1.60 0.90 1.74 0.00 2.42 1.13 1.49 4.86%
P/NAPS 3.12 3.08 2.50 1.83 1.55 1.55 1.86 41.22%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 16/02/23 25/11/22 26/08/22 27/05/22 25/02/22 29/11/21 -
Price 0.68 0.965 0.745 0.48 0.38 0.32 0.255 -
P/RPS 0.98 1.41 1.13 0.80 0.78 0.70 0.62 35.73%
P/EPS 11.36 14.80 11.56 10.77 14.50 19.98 383.28 -90.44%
EY 8.81 6.76 8.65 9.29 6.89 5.01 0.26 949.38%
DY 1.84 0.69 1.34 0.00 1.97 1.04 1.96 -4.12%
P/NAPS 2.72 4.02 3.24 2.29 1.90 1.68 1.42 54.29%

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