[SDS] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -25.81%
YoY- 178.96%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 173,778 177,302 181,090 184,884 191,520 143,980 95,422 49.07%
PBT 9,589 8,033 5,621 3,691 4,997 4,293 3,658 90.00%
Tax -2,511 -417 -559 -624 -786 -1,331 -789 116.20%
NP 7,078 7,616 5,062 3,067 4,211 2,962 2,869 82.47%
-
NP to SH 7,271 7,716 5,091 3,010 4,057 2,828 2,770 90.17%
-
Tax Rate 26.19% 5.19% 9.94% 16.91% 15.73% 31.00% 21.57% -
Total Cost 166,700 169,686 176,028 181,817 187,309 141,018 92,553 47.98%
-
Net Worth 73,048 73,048 68,990 64,931 64,931 63,843 42,213 44.08%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 73,048 73,048 68,990 64,931 64,931 63,843 42,213 44.08%
NOSH 405,823 405,823 405,823 405,823 405,823 405,823 301,527 21.87%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 4.07% 4.30% 2.80% 1.66% 2.20% 2.06% 3.01% -
ROE 9.95% 10.56% 7.38% 4.64% 6.25% 4.43% 6.56% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 42.82 43.69 44.62 45.56 47.19 36.08 31.65 22.30%
EPS 1.79 1.90 1.25 0.74 1.00 0.71 0.92 55.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.16 0.16 0.16 0.14 18.22%
Adjusted Per Share Value based on latest NOSH - 405,823
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 42.42 43.28 44.21 45.13 46.75 35.15 23.29 49.08%
EPS 1.78 1.88 1.24 0.73 0.99 0.69 0.68 89.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1783 0.1783 0.1684 0.1585 0.1585 0.1559 0.1031 44.02%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 12/04/19 -
Price 0.37 0.245 0.195 0.24 0.125 0.22 0.225 -
P/RPS 0.86 0.56 0.44 0.53 0.26 0.61 0.71 13.61%
P/EPS 20.65 12.89 15.54 32.36 12.50 31.04 24.49 -10.73%
EY 4.84 7.76 6.43 3.09 8.00 3.22 4.08 12.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.36 1.15 1.50 0.78 1.38 1.61 17.84%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/06/21 26/02/21 27/11/20 28/08/20 26/06/20 - - -
Price 0.39 0.285 0.20 0.24 0.23 0.00 0.00 -
P/RPS 0.91 0.65 0.45 0.53 0.49 0.00 0.00 -
P/EPS 21.77 14.99 15.94 32.36 23.01 0.00 0.00 -
EY 4.59 6.67 6.27 3.09 4.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.58 1.18 1.50 1.44 0.00 0.00 -

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