[SDS] QoQ TTM Result on 30-Jun-2022 [#1]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 47.26%
YoY- 131.88%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 283,667 269,395 249,920 219,401 198,283 182,864 172,099 39.57%
PBT 32,767 34,221 31,375 20,473 14,103 8,826 5,613 224.55%
Tax -7,930 -8,169 -7,502 -4,737 -3,500 -3,285 -2,150 138.91%
NP 24,837 26,052 23,873 15,736 10,603 5,541 3,463 272.35%
-
NP to SH 24,529 25,771 23,662 15,636 10,618 5,659 3,602 259.69%
-
Tax Rate 24.20% 23.87% 23.91% 23.14% 24.82% 37.22% 38.30% -
Total Cost 258,830 243,343 226,047 203,665 187,680 177,323 168,636 33.09%
-
Net Worth 102,407 98,311 94,043 85,223 80,887 77,106 73,048 25.28%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 5,116 4,066 4,066 2,022 3,036 1,014 1,014 194.45%
Div Payout % 20.86% 15.78% 17.19% 12.93% 28.60% 17.93% 28.17% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 102,407 98,311 94,043 85,223 80,887 77,106 73,048 25.28%
NOSH 409,630 409,630 409,630 404,436 404,436 405,823 405,823 0.62%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 8.76% 9.67% 9.55% 7.17% 5.35% 3.03% 2.01% -
ROE 23.95% 26.21% 25.16% 18.35% 13.13% 7.34% 4.93% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 69.25 65.77 61.12 54.06 49.03 45.06 42.41 38.70%
EPS 5.99 6.29 5.79 3.85 2.63 1.39 0.89 256.88%
DPS 1.25 1.00 1.00 0.50 0.75 0.25 0.25 192.68%
NAPS 0.25 0.24 0.23 0.21 0.20 0.19 0.18 24.50%
Adjusted Per Share Value based on latest NOSH - 404,436
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 69.36 65.87 61.11 53.64 48.48 44.71 42.08 39.57%
EPS 6.00 6.30 5.79 3.82 2.60 1.38 0.88 259.98%
DPS 1.25 0.99 0.99 0.49 0.74 0.25 0.25 192.68%
NAPS 0.2504 0.2404 0.2299 0.2084 0.1978 0.1885 0.1786 25.29%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.78 0.74 0.575 0.385 0.31 0.295 0.335 -
P/RPS 1.13 1.13 0.94 0.71 0.63 0.65 0.79 26.97%
P/EPS 13.03 11.76 9.94 9.99 11.81 21.16 37.74 -50.81%
EY 7.68 8.50 10.06 10.01 8.47 4.73 2.65 103.40%
DY 1.60 1.35 1.74 1.30 2.42 0.85 0.75 65.79%
P/NAPS 3.12 3.08 2.50 1.83 1.55 1.55 1.86 41.22%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 16/02/23 25/11/22 26/08/22 27/05/22 25/02/22 29/11/21 -
Price 0.68 0.965 0.745 0.48 0.38 0.32 0.255 -
P/RPS 0.98 1.47 1.22 0.89 0.78 0.71 0.60 38.73%
P/EPS 11.36 15.34 12.87 12.46 14.47 22.95 28.73 -46.15%
EY 8.81 6.52 7.77 8.03 6.91 4.36 3.48 85.85%
DY 1.84 1.04 1.34 1.04 1.97 0.78 0.98 52.25%
P/NAPS 2.72 4.02 3.24 2.29 1.90 1.68 1.42 54.29%

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