[SDS] QoQ Annualized Quarter Result on 31-Mar-2023 [#4]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -8.14%
YoY- 131.01%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 322,490 312,246 285,096 283,667 279,946 269,900 243,512 20.53%
PBT 43,552 38,544 27,060 32,767 35,578 35,156 23,940 48.86%
Tax -10,394 -9,522 -7,036 -7,930 -8,540 -8,406 -5,524 52.23%
NP 33,157 29,022 20,024 24,837 27,038 26,750 18,416 47.83%
-
NP to SH 32,845 28,720 19,788 24,529 26,704 26,358 18,088 48.67%
-
Tax Rate 23.87% 24.70% 26.00% 24.20% 24.00% 23.91% 23.07% -
Total Cost 289,333 283,224 265,072 258,830 252,908 243,150 225,096 18.16%
-
Net Worth 122,889 114,696 106,503 102,407 98,311 94,043 85,223 27.55%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 7,100 7,782 5,734 5,120 2,730 4,088 - -
Div Payout % 21.62% 27.10% 28.98% 20.87% 10.23% 15.51% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 122,889 114,696 106,503 102,407 98,311 94,043 85,223 27.55%
NOSH 409,630 409,630 409,630 409,630 409,630 409,630 404,436 0.85%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.28% 9.29% 7.02% 8.76% 9.66% 9.91% 7.56% -
ROE 26.73% 25.04% 18.58% 23.95% 27.16% 28.03% 21.22% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 78.73 76.23 69.60 69.25 68.34 66.01 60.00 19.79%
EPS 8.01 7.02 4.84 6.00 6.55 6.48 4.44 48.03%
DPS 1.73 1.90 1.40 1.25 0.67 1.00 0.00 -
NAPS 0.30 0.28 0.26 0.25 0.24 0.23 0.21 26.76%
Adjusted Per Share Value based on latest NOSH - 409,630
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 78.85 76.34 69.71 69.36 68.45 65.99 59.54 20.53%
EPS 8.03 7.02 4.84 6.00 6.53 6.44 4.42 48.72%
DPS 1.74 1.90 1.40 1.25 0.67 1.00 0.00 -
NAPS 0.3005 0.2804 0.2604 0.2504 0.2404 0.2299 0.2084 27.54%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.715 0.59 0.565 0.78 0.74 0.575 0.385 -
P/RPS 0.91 0.77 0.81 1.13 1.08 0.87 0.64 26.36%
P/EPS 8.92 8.42 11.70 13.03 11.35 8.92 8.64 2.14%
EY 11.21 11.88 8.55 7.68 8.81 11.21 11.58 -2.13%
DY 2.42 3.22 2.48 1.60 0.90 1.74 0.00 -
P/NAPS 2.38 2.11 2.17 3.12 3.08 2.50 1.83 19.09%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 24/11/23 29/08/23 26/05/23 16/02/23 25/11/22 26/08/22 -
Price 0.82 0.665 0.64 0.68 0.965 0.745 0.48 -
P/RPS 1.04 0.87 0.92 0.98 1.41 1.13 0.80 19.05%
P/EPS 10.23 9.48 13.25 11.36 14.80 11.56 10.77 -3.36%
EY 9.78 10.54 7.55 8.81 6.76 8.65 9.29 3.47%
DY 2.11 2.86 2.19 1.84 0.69 1.34 0.00 -
P/NAPS 2.73 2.38 2.46 2.72 4.02 3.24 2.29 12.39%

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