[SDS] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
25-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -15.94%
YoY- 78.21%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 185,130 166,626 159,040 173,778 173,016 169,984 154,892 12.58%
PBT 8,754 612 -1,540 9,589 9,772 8,564 240 992.65%
Tax -2,314 -402 -576 -2,511 -1,282 -1,124 -380 232.37%
NP 6,440 210 -2,116 7,078 8,489 7,440 -140 -
-
NP to SH 6,500 270 -1,984 7,271 8,649 7,608 128 1261.53%
-
Tax Rate 26.43% 65.69% - 26.19% 13.12% 13.12% 158.33% -
Total Cost 178,690 166,416 161,156 166,700 164,526 162,544 155,032 9.90%
-
Net Worth 77,106 73,048 73,048 73,048 73,048 68,990 64,931 12.10%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,352 2,029 4,058 - - - - -
Div Payout % 20.81% 751.53% 0.00% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 77,106 73,048 73,048 73,048 73,048 68,990 64,931 12.10%
NOSH 405,823 405,823 405,823 405,823 405,823 405,823 405,823 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.48% 0.13% -1.33% 4.07% 4.91% 4.38% -0.09% -
ROE 8.43% 0.37% -2.72% 9.95% 11.84% 11.03% 0.20% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 45.62 41.06 39.19 42.82 42.63 41.89 38.17 12.58%
EPS 1.60 0.06 -0.48 1.79 2.13 1.88 0.04 1061.77%
DPS 0.33 0.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.18 0.18 0.17 0.16 12.10%
Adjusted Per Share Value based on latest NOSH - 405,823
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 45.19 40.68 38.83 42.42 42.24 41.50 37.81 12.58%
EPS 1.59 0.07 -0.48 1.78 2.11 1.86 0.03 1300.80%
DPS 0.33 0.50 0.99 0.00 0.00 0.00 0.00 -
NAPS 0.1882 0.1783 0.1783 0.1783 0.1783 0.1684 0.1585 12.09%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.295 0.335 0.36 0.37 0.245 0.195 0.24 -
P/RPS 0.65 0.82 0.92 0.86 0.57 0.47 0.63 2.09%
P/EPS 18.42 503.52 -73.64 20.65 11.50 10.40 760.92 -91.57%
EY 5.43 0.20 -1.36 4.84 8.70 9.61 0.13 1095.69%
DY 1.13 1.49 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.86 2.00 2.06 1.36 1.15 1.50 2.20%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 27/08/21 25/06/21 26/02/21 27/11/20 28/08/20 -
Price 0.32 0.255 0.36 0.39 0.285 0.20 0.24 -
P/RPS 0.70 0.62 0.92 0.91 0.67 0.48 0.63 7.25%
P/EPS 19.98 383.28 -73.64 21.77 13.37 10.67 760.92 -91.10%
EY 5.01 0.26 -1.36 4.59 7.48 9.37 0.13 1033.37%
DY 1.04 1.96 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.42 2.00 2.17 1.58 1.18 1.50 7.82%

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