[SDS] QoQ Cumulative Quarter Result on 31-Dec-2022 [#3]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
16-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 51.97%
YoY- 310.83%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 156,123 71,274 283,667 209,960 134,950 60,878 198,283 -14.71%
PBT 19,272 6,765 32,767 26,684 17,578 5,985 14,103 23.11%
Tax -4,761 -1,759 -7,930 -6,405 -4,203 -1,381 -3,500 22.74%
NP 14,511 5,006 24,837 20,279 13,375 4,604 10,603 23.24%
-
NP to SH 14,360 4,947 24,529 20,028 13,179 4,522 10,618 22.27%
-
Tax Rate 24.70% 26.00% 24.20% 24.00% 23.91% 23.07% 24.82% -
Total Cost 141,612 66,268 258,830 189,681 121,575 56,274 187,680 -17.10%
-
Net Worth 114,696 106,503 102,407 98,311 94,043 85,223 81,053 26.01%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 3,891 1,433 5,120 2,048 2,044 - 3,039 17.89%
Div Payout % 27.10% 28.98% 20.87% 10.23% 15.51% - 28.63% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 114,696 106,503 102,407 98,311 94,043 85,223 81,053 26.01%
NOSH 409,630 409,630 409,630 409,630 409,630 404,436 405,267 0.71%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.29% 7.02% 8.76% 9.66% 9.91% 7.56% 5.35% -
ROE 12.52% 4.64% 23.95% 20.37% 14.01% 5.31% 13.10% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 38.11 17.40 69.25 51.26 33.00 15.00 48.93 -15.33%
EPS 3.51 1.21 6.00 4.91 3.24 1.11 2.62 21.50%
DPS 0.95 0.35 1.25 0.50 0.50 0.00 0.75 17.05%
NAPS 0.28 0.26 0.25 0.24 0.23 0.21 0.20 25.12%
Adjusted Per Share Value based on latest NOSH - 409,630
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 38.17 17.43 69.36 51.33 33.00 14.88 48.48 -14.72%
EPS 3.51 1.21 6.00 4.90 3.22 1.11 2.60 22.12%
DPS 0.95 0.35 1.25 0.50 0.50 0.00 0.74 18.10%
NAPS 0.2804 0.2604 0.2504 0.2404 0.2299 0.2084 0.1982 25.99%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.59 0.565 0.78 0.74 0.575 0.385 0.31 -
P/RPS 1.55 3.25 1.13 1.44 1.74 2.57 0.63 82.14%
P/EPS 16.83 46.78 13.03 15.14 17.84 34.55 11.83 26.46%
EY 5.94 2.14 7.68 6.61 5.61 2.89 8.45 -20.92%
DY 1.61 0.62 1.60 0.68 0.87 0.00 2.42 -23.77%
P/NAPS 2.11 2.17 3.12 3.08 2.50 1.83 1.55 22.80%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 29/08/23 26/05/23 16/02/23 25/11/22 26/08/22 27/05/22 -
Price 0.665 0.64 0.68 0.965 0.745 0.48 0.38 -
P/RPS 1.74 3.68 0.98 1.88 2.26 3.20 0.78 70.64%
P/EPS 18.97 52.99 11.36 19.74 23.11 43.08 14.50 19.59%
EY 5.27 1.89 8.81 5.07 4.33 2.32 6.89 -16.35%
DY 1.43 0.55 1.84 0.52 0.67 0.00 1.97 -19.21%
P/NAPS 2.38 2.46 2.72 4.02 3.24 2.29 1.90 16.18%

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