[SDS] QoQ Cumulative Quarter Result on 31-Mar-2022 [#4]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 117.81%
YoY- 46.03%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 209,960 134,950 60,878 198,283 138,848 83,313 39,760 202.32%
PBT 26,684 17,578 5,985 14,103 6,566 306 -385 -
Tax -6,405 -4,203 -1,381 -3,500 -1,736 -201 -144 1146.72%
NP 20,279 13,375 4,604 10,603 4,830 105 -529 -
-
NP to SH 20,028 13,179 4,522 10,618 4,875 135 -496 -
-
Tax Rate 24.00% 23.91% 23.07% 24.82% 26.44% 65.69% - -
Total Cost 189,681 121,575 56,274 187,680 134,018 83,208 40,289 180.11%
-
Net Worth 98,311 94,043 85,223 81,053 77,106 73,048 73,048 21.83%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 2,048 2,044 - 3,039 1,014 1,014 1,014 59.57%
Div Payout % 10.23% 15.51% - 28.63% 20.81% 751.53% 0.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 98,311 94,043 85,223 81,053 77,106 73,048 73,048 21.83%
NOSH 409,630 409,630 404,436 405,267 405,823 405,823 405,823 0.62%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.66% 9.91% 7.56% 5.35% 3.48% 0.13% -1.33% -
ROE 20.37% 14.01% 5.31% 13.10% 6.32% 0.18% -0.68% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.26 33.00 15.00 48.93 34.21 20.53 9.80 200.41%
EPS 4.91 3.24 1.11 2.62 1.20 0.03 -0.12 -
DPS 0.50 0.50 0.00 0.75 0.25 0.25 0.25 58.53%
NAPS 0.24 0.23 0.21 0.20 0.19 0.18 0.18 21.07%
Adjusted Per Share Value based on latest NOSH - 404,436
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.26 32.94 14.86 48.41 33.90 20.34 9.71 202.26%
EPS 4.91 3.22 1.10 2.59 1.19 0.03 -0.12 -
DPS 0.50 0.50 0.00 0.74 0.25 0.25 0.25 58.53%
NAPS 0.24 0.2296 0.208 0.1979 0.1882 0.1783 0.1783 21.84%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.74 0.575 0.385 0.31 0.295 0.335 0.36 -
P/RPS 1.44 1.74 2.57 0.63 0.86 1.63 3.67 -46.31%
P/EPS 15.14 17.84 34.55 11.83 24.56 1,007.04 -294.55 -
EY 6.61 5.61 2.89 8.45 4.07 0.10 -0.34 -
DY 0.68 0.87 0.00 2.42 0.85 0.75 0.69 -0.96%
P/NAPS 3.08 2.50 1.83 1.55 1.55 1.86 2.00 33.25%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 16/02/23 25/11/22 26/08/22 27/05/22 25/02/22 29/11/21 27/08/21 -
Price 0.965 0.745 0.48 0.38 0.32 0.255 0.36 -
P/RPS 1.88 2.26 3.20 0.78 0.94 1.24 3.67 -35.90%
P/EPS 19.74 23.11 43.08 14.50 26.64 766.56 -294.55 -
EY 5.07 4.33 2.32 6.89 3.75 0.13 -0.34 -
DY 0.52 0.67 0.00 1.97 0.78 0.98 0.69 -17.14%
P/NAPS 4.02 3.24 2.29 1.90 1.68 1.42 2.00 59.06%

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