[SDS] QoQ Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 8.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 173,016 169,984 154,892 191,520 191,973 190,844 181,436 -3.10%
PBT 9,772 8,564 240 4,997 5,724 7,316 5,464 47.07%
Tax -1,282 -1,124 -380 -786 -1,774 -1,578 -1,028 15.78%
NP 8,489 7,440 -140 4,211 3,949 5,738 4,436 53.83%
-
NP to SH 8,649 7,608 128 4,080 3,770 5,540 4,316 58.61%
-
Tax Rate 13.12% 13.12% 158.33% 15.73% 30.99% 21.57% 18.81% -
Total Cost 164,526 162,544 155,032 187,309 188,024 185,106 177,000 -4.73%
-
Net Worth 73,048 68,990 64,931 64,931 63,843 42,213 38,963 51.75%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 73,048 68,990 64,931 64,931 63,843 42,213 38,963 51.75%
NOSH 405,823 405,823 405,823 405,823 405,823 301,527 301,527 21.79%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.91% 4.38% -0.09% 2.20% 2.06% 3.01% 2.44% -
ROE 11.84% 11.03% 0.20% 6.28% 5.91% 13.12% 11.08% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 42.63 41.89 38.17 47.19 48.11 63.29 60.53 -20.75%
EPS 2.13 1.88 0.04 1.16 1.13 1.84 1.44 29.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.16 0.16 0.14 0.13 24.10%
Adjusted Per Share Value based on latest NOSH - 405,823
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 42.24 41.50 37.81 46.75 46.86 46.59 44.29 -3.09%
EPS 2.11 1.86 0.03 1.00 0.92 1.35 1.05 58.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1783 0.1684 0.1585 0.1585 0.1559 0.1031 0.0951 51.75%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 - - -
Price 0.245 0.195 0.24 0.125 0.22 0.00 0.00 -
P/RPS 0.57 0.47 0.63 0.26 0.46 0.00 0.00 -
P/EPS 11.50 10.40 760.92 12.43 23.28 0.00 0.00 -
EY 8.70 9.61 0.13 8.04 4.30 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.15 1.50 0.78 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 28/08/20 26/06/20 24/02/20 27/11/19 02/10/19 -
Price 0.285 0.20 0.24 0.23 0.215 0.225 0.00 -
P/RPS 0.67 0.48 0.63 0.49 0.45 0.36 0.00 -
P/EPS 13.37 10.67 760.92 22.88 22.75 12.25 0.00 -
EY 7.48 9.37 0.13 4.37 4.40 8.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.18 1.50 1.44 1.34 1.61 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