[SDS] QoQ TTM 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- 57.11%
YoY- -26.66%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 249,920 219,401 198,283 182,864 172,099 174,815 173,778 27.38%
PBT 31,375 20,473 14,103 8,826 5,613 9,144 9,589 120.23%
Tax -7,502 -4,737 -3,500 -3,285 -2,150 -2,560 -2,511 107.29%
NP 23,873 15,736 10,603 5,541 3,463 6,584 7,078 124.73%
-
NP to SH 23,662 15,636 10,618 5,659 3,602 6,743 7,271 119.44%
-
Tax Rate 23.91% 23.14% 24.82% 37.22% 38.30% 28.00% 26.19% -
Total Cost 226,047 203,665 187,680 177,323 168,636 168,231 166,700 22.48%
-
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 4,066 2,022 3,036 1,014 1,014 1,014 - -
Div Payout % 17.19% 12.93% 28.60% 17.93% 28.17% 15.05% - -
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 9.55% 7.17% 5.35% 3.03% 2.01% 3.77% 4.07% -
ROE 25.16% 18.35% 13.13% 7.34% 4.93% 9.23% 9.95% -
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 61.12 54.06 49.03 45.06 42.41 43.08 42.82 26.74%
EPS 5.79 3.85 2.63 1.39 0.89 1.66 1.79 118.56%
DPS 1.00 0.50 0.75 0.25 0.25 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 61.11 53.64 48.48 44.71 42.08 42.74 42.49 27.38%
EPS 5.79 3.82 2.60 1.38 0.88 1.65 1.78 119.37%
DPS 0.99 0.49 0.74 0.25 0.25 0.25 0.00 -
NAPS 0.2299 0.2084 0.1978 0.1885 0.1786 0.1786 0.1786 18.31%
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 0.94 0.71 0.63 0.65 0.79 0.84 0.86 6.10%
P/EPS 9.94 9.99 11.81 21.16 37.74 21.67 20.65 -38.55%
EY 10.06 10.01 8.47 4.73 2.65 4.62 4.84 62.79%
DY 1.74 1.30 2.42 0.85 0.75 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 1.22 0.89 0.78 0.71 0.60 0.84 0.91 21.56%
P/EPS 12.87 12.46 14.47 22.95 28.73 21.67 21.77 -29.53%
EY 7.77 8.03 6.91 4.36 3.48 4.62 4.59 41.99%
DY 1.34 1.04 1.97 0.78 0.98 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