[SDS] QoQ TTM Result on 31-Mar-2022 [#4]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 87.63%
YoY- 46.03%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 269,395 249,920 219,401 198,283 182,864 172,099 174,815 33.31%
PBT 34,221 31,375 20,473 14,103 8,826 5,613 9,144 140.46%
Tax -8,169 -7,502 -4,737 -3,500 -3,285 -2,150 -2,560 116.28%
NP 26,052 23,873 15,736 10,603 5,541 3,463 6,584 149.54%
-
NP to SH 25,771 23,662 15,636 10,618 5,659 3,602 6,743 143.85%
-
Tax Rate 23.87% 23.91% 23.14% 24.82% 37.22% 38.30% 28.00% -
Total Cost 243,343 226,047 203,665 187,680 177,323 168,636 168,231 27.81%
-
Net Worth 98,311 94,043 85,223 80,887 77,106 73,048 73,048 21.83%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 4,066 4,066 2,022 3,036 1,014 1,014 1,014 151.76%
Div Payout % 15.78% 17.19% 12.93% 28.60% 17.93% 28.17% 15.05% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 98,311 94,043 85,223 80,887 77,106 73,048 73,048 21.83%
NOSH 409,630 409,630 404,436 404,436 405,823 405,823 405,823 0.62%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.67% 9.55% 7.17% 5.35% 3.03% 2.01% 3.77% -
ROE 26.21% 25.16% 18.35% 13.13% 7.34% 4.93% 9.23% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 65.77 61.12 54.06 49.03 45.06 42.41 43.08 32.48%
EPS 6.29 5.79 3.85 2.63 1.39 0.89 1.66 142.46%
DPS 1.00 1.00 0.50 0.75 0.25 0.25 0.25 151.34%
NAPS 0.24 0.23 0.21 0.20 0.19 0.18 0.18 21.07%
Adjusted Per Share Value based on latest NOSH - 404,436
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 65.87 61.11 53.64 48.48 44.71 42.08 42.74 33.31%
EPS 6.30 5.79 3.82 2.60 1.38 0.88 1.65 143.69%
DPS 0.99 0.99 0.49 0.74 0.25 0.25 0.25 149.67%
NAPS 0.2404 0.2299 0.2084 0.1978 0.1885 0.1786 0.1786 21.84%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.74 0.575 0.385 0.31 0.295 0.335 0.36 -
P/RPS 1.13 0.94 0.71 0.63 0.65 0.79 0.84 21.79%
P/EPS 11.76 9.94 9.99 11.81 21.16 37.74 21.67 -33.39%
EY 8.50 10.06 10.01 8.47 4.73 2.65 4.62 49.98%
DY 1.35 1.74 1.30 2.42 0.85 0.75 0.69 56.23%
P/NAPS 3.08 2.50 1.83 1.55 1.55 1.86 2.00 33.25%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 16/02/23 25/11/22 26/08/22 27/05/22 25/02/22 29/11/21 27/08/21 -
Price 0.965 0.745 0.48 0.38 0.32 0.255 0.36 -
P/RPS 1.47 1.22 0.89 0.78 0.71 0.60 0.84 45.07%
P/EPS 15.34 12.87 12.46 14.47 22.95 28.73 21.67 -20.52%
EY 6.52 7.77 8.03 6.91 4.36 3.48 4.62 25.73%
DY 1.04 1.34 1.04 1.97 0.78 0.98 0.69 31.36%
P/NAPS 4.02 3.24 2.29 1.90 1.68 1.42 2.00 59.06%

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