[SDS] QoQ TTM Result on 31-Mar-2020 [#4]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 43.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 177,302 181,090 184,884 191,520 143,980 95,422 45,359 147.11%
PBT 8,033 5,621 3,691 4,997 4,293 3,658 1,366 224.05%
Tax -417 -559 -624 -786 -1,331 -789 -257 37.87%
NP 7,616 5,062 3,067 4,211 2,962 2,869 1,109 259.19%
-
NP to SH 7,716 5,091 3,010 4,057 2,828 2,770 1,079 268.97%
-
Tax Rate 5.19% 9.94% 16.91% 15.73% 31.00% 21.57% 18.81% -
Total Cost 169,686 176,028 181,817 187,309 141,018 92,553 44,250 143.99%
-
Net Worth 73,048 68,990 64,931 64,931 63,843 42,213 39,198 51.15%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 73,048 68,990 64,931 64,931 63,843 42,213 39,198 51.15%
NOSH 405,823 405,823 405,823 405,823 405,823 301,527 301,527 21.79%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.30% 2.80% 1.66% 2.20% 2.06% 3.01% 2.44% -
ROE 10.56% 7.38% 4.64% 6.25% 4.43% 6.56% 2.75% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 43.69 44.62 45.56 47.19 36.08 31.65 15.04 102.93%
EPS 1.90 1.25 0.74 1.00 0.71 0.92 0.36 201.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.16 0.16 0.14 0.13 24.10%
Adjusted Per Share Value based on latest NOSH - 405,823
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 43.35 44.28 45.20 46.83 35.20 23.33 11.09 147.12%
EPS 1.89 1.24 0.74 0.99 0.69 0.68 0.26 273.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1786 0.1687 0.1588 0.1588 0.1561 0.1032 0.0958 51.19%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 12/04/19 12/04/19 -
Price 0.245 0.195 0.24 0.125 0.22 0.225 0.225 -
P/RPS 0.56 0.44 0.53 0.26 0.61 0.71 1.50 -47.99%
P/EPS 12.89 15.54 32.36 12.50 31.04 24.49 62.88 -65.06%
EY 7.76 6.43 3.09 8.00 3.22 4.08 1.59 186.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.15 1.50 0.78 1.38 1.61 1.73 -14.75%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 28/08/20 26/06/20 - - - -
Price 0.285 0.20 0.24 0.23 0.00 0.00 0.00 -
P/RPS 0.65 0.45 0.53 0.49 0.00 0.00 0.00 -
P/EPS 14.99 15.94 32.36 23.01 0.00 0.00 0.00 -
EY 6.67 6.27 3.09 4.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.18 1.50 1.44 0.00 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