[SDS] QoQ 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- 651.19%
YoY- 76.67%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 74,072 60,878 59,435 55,535 43,553 39,760 44,016 41.43%
PBT 11,593 5,985 7,537 6,260 691 -385 2,260 197.13%
Tax -2,822 -1,381 -1,764 -1,535 -57 -144 -1,549 49.11%
NP 8,771 4,604 5,773 4,725 634 -529 711 433.07%
-
NP to SH 8,657 4,522 5,743 4,740 631 -496 784 395.14%
-
Tax Rate 24.34% 23.07% 23.40% 24.52% 8.25% - 68.54% -
Total Cost 65,301 56,274 53,662 50,810 42,919 40,289 43,305 31.46%
-
Net Worth 94,043 85,223 80,887 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 - 2,022 - - 1,014 - -
Div Payout % 23.62% - 35.21% - - 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 80,887 77,106 73,048 73,048 73,048 18.32%
NOSH 409,630 404,436 404,436 405,823 405,823 405,823 405,823 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 11.84% 7.56% 9.71% 8.51% 1.46% -1.33% 1.62% -
ROE 9.21% 5.31% 7.10% 6.15% 0.86% -0.68% 1.07% -
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 18.12 15.00 14.70 13.68 10.73 9.80 10.85 40.71%
EPS 2.12 1.11 1.42 1.17 0.16 -0.12 0.19 398.59%
DPS 0.50 0.00 0.50 0.00 0.00 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 18.08 14.86 14.51 13.56 10.63 9.71 10.75 41.38%
EPS 2.11 1.10 1.40 1.16 0.15 -0.12 0.19 397.03%
DPS 0.50 0.00 0.49 0.00 0.00 0.25 0.00 -
NAPS 0.2296 0.208 0.1975 0.1882 0.1783 0.1783 0.1783 18.34%
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 3.17 2.57 2.11 2.16 3.12 3.67 3.41 -4.74%
P/EPS 27.16 34.55 21.83 25.26 215.45 -294.55 191.52 -72.77%
EY 3.68 2.89 4.58 3.96 0.46 -0.34 0.52 268.16%
DY 0.87 0.00 1.61 0.00 0.00 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 4.11 3.20 2.59 2.34 2.38 3.67 3.60 9.22%
P/EPS 35.19 43.08 26.76 27.40 164.00 -294.55 201.88 -68.76%
EY 2.84 2.32 3.74 3.65 0.61 -0.34 0.50 218.00%
DY 0.67 0.00 1.32 0.00 0.00 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