[SDS] QoQ Quarter Result on 30-Jun-2021 [#1]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -163.27%
YoY- -1650.0%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 59,435 55,535 43,553 39,760 44,016 44,770 46,269 18.18%
PBT 7,537 6,260 691 -385 2,260 3,047 4,222 47.21%
Tax -1,764 -1,535 -57 -144 -1,549 -400 -467 142.73%
NP 5,773 4,725 634 -529 711 2,647 3,755 33.24%
-
NP to SH 5,743 4,740 631 -496 784 2,683 3,772 32.38%
-
Tax Rate 23.40% 24.52% 8.25% - 68.54% 13.13% 11.06% -
Total Cost 53,662 50,810 42,919 40,289 43,305 42,123 42,514 16.81%
-
Net Worth 80,887 77,106 73,048 73,048 73,048 73,048 68,990 11.19%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 2,022 - - 1,014 - - - -
Div Payout % 35.21% - - 0.00% - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 80,887 77,106 73,048 73,048 73,048 73,048 68,990 11.19%
NOSH 404,436 405,823 405,823 405,823 405,823 405,823 405,823 -0.22%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.71% 8.51% 1.46% -1.33% 1.62% 5.91% 8.12% -
ROE 7.10% 6.15% 0.86% -0.68% 1.07% 3.67% 5.47% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.70 13.68 10.73 9.80 10.85 11.03 11.40 18.48%
EPS 1.42 1.17 0.16 -0.12 0.19 0.66 0.93 32.63%
DPS 0.50 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.18 0.18 0.18 0.17 11.45%
Adjusted Per Share Value based on latest NOSH - 405,823
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.51 13.56 10.63 9.71 10.75 10.93 11.30 18.15%
EPS 1.40 1.16 0.15 -0.12 0.19 0.65 0.92 32.33%
DPS 0.49 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.1975 0.1882 0.1783 0.1783 0.1783 0.1783 0.1684 11.22%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.31 0.295 0.335 0.36 0.37 0.245 0.195 -
P/RPS 2.11 2.16 3.12 3.67 3.41 2.22 1.71 15.05%
P/EPS 21.83 25.26 215.45 -294.55 191.52 37.06 20.98 2.68%
EY 4.58 3.96 0.46 -0.34 0.52 2.70 4.77 -2.67%
DY 1.61 0.00 0.00 0.69 0.00 0.00 0.00 -
P/NAPS 1.55 1.55 1.86 2.00 2.06 1.36 1.15 22.03%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 29/11/21 27/08/21 25/06/21 26/02/21 27/11/20 -
Price 0.38 0.32 0.255 0.36 0.39 0.285 0.20 -
P/RPS 2.59 2.34 2.38 3.67 3.60 2.58 1.75 29.90%
P/EPS 26.76 27.40 164.00 -294.55 201.88 43.11 21.52 15.65%
EY 3.74 3.65 0.61 -0.34 0.50 2.32 4.65 -13.52%
DY 1.32 0.00 0.00 0.69 0.00 0.00 0.00 -
P/NAPS 1.90 1.68 1.42 2.00 2.17 1.58 1.18 37.41%

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