[SDS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 3511.11%
YoY- -24.85%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 134,950 60,878 198,283 138,848 83,313 39,760 173,778 -15.50%
PBT 17,578 5,985 14,103 6,566 306 -385 9,589 49.72%
Tax -4,203 -1,381 -3,500 -1,736 -201 -144 -2,511 40.93%
NP 13,375 4,604 10,603 4,830 105 -529 7,078 52.78%
-
NP to SH 13,179 4,522 10,618 4,875 135 -496 7,271 48.60%
-
Tax Rate 23.91% 23.07% 24.82% 26.44% 65.69% - 26.19% -
Total Cost 121,575 56,274 187,680 134,018 83,208 40,289 166,700 -18.96%
-
Net Worth 94,043 85,223 81,053 77,106 73,048 73,048 73,048 18.32%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 2,044 - 3,039 1,014 1,014 1,014 - -
Div Payout % 15.51% - 28.63% 20.81% 751.53% 0.00% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 94,043 85,223 81,053 77,106 73,048 73,048 73,048 18.32%
NOSH 409,630 404,436 405,267 405,823 405,823 405,823 405,823 0.62%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.91% 7.56% 5.35% 3.48% 0.13% -1.33% 4.07% -
ROE 14.01% 5.31% 13.10% 6.32% 0.18% -0.68% 9.95% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 33.00 15.00 48.93 34.21 20.53 9.80 42.82 -15.92%
EPS 3.24 1.11 2.62 1.20 0.03 -0.12 1.79 48.46%
DPS 0.50 0.00 0.75 0.25 0.25 0.25 0.00 -
NAPS 0.23 0.21 0.20 0.19 0.18 0.18 0.18 17.73%
Adjusted Per Share Value based on latest NOSH - 405,823
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 33.00 14.88 48.48 33.95 20.37 9.72 42.49 -15.49%
EPS 3.22 1.11 2.60 1.19 0.03 -0.12 1.78 48.41%
DPS 0.50 0.00 0.74 0.25 0.25 0.25 0.00 -
NAPS 0.2299 0.2084 0.1982 0.1885 0.1786 0.1786 0.1786 18.31%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.575 0.385 0.31 0.295 0.335 0.36 0.37 -
P/RPS 1.74 2.57 0.63 0.86 1.63 3.67 0.86 59.89%
P/EPS 17.84 34.55 11.83 24.56 1,007.04 -294.55 20.65 -9.28%
EY 5.61 2.89 8.45 4.07 0.10 -0.34 4.84 10.33%
DY 0.87 0.00 2.42 0.85 0.75 0.69 0.00 -
P/NAPS 2.50 1.83 1.55 1.55 1.86 2.00 2.06 13.76%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 25/02/22 29/11/21 27/08/21 25/06/21 -
Price 0.745 0.48 0.38 0.32 0.255 0.36 0.39 -
P/RPS 2.26 3.20 0.78 0.94 1.24 3.67 0.91 83.28%
P/EPS 23.11 43.08 14.50 26.64 766.56 -294.55 21.77 4.05%
EY 4.33 2.32 6.89 3.75 0.13 -0.34 4.59 -3.80%
DY 0.67 0.00 1.97 0.78 0.98 0.69 0.00 -
P/NAPS 3.24 2.29 1.90 1.68 1.42 2.00 2.17 30.60%

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