[SDS] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 113.61%
YoY- -96.45%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 347,900 312,246 269,900 166,626 169,984 190,844 0 -
PBT 49,988 38,544 35,156 612 8,564 7,316 0 -
Tax -12,082 -9,522 -8,406 -402 -1,124 -1,578 0 -
NP 37,906 29,022 26,750 210 7,440 5,738 0 -
-
NP to SH 37,512 28,720 26,358 270 7,608 5,540 0 -
-
Tax Rate 24.17% 24.70% 23.91% 65.69% 13.12% 21.57% - -
Total Cost 309,994 283,224 243,150 166,416 162,544 185,106 0 -
-
Net Worth 143,331 114,696 94,043 73,048 68,990 42,213 0 -
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 8,190 7,782 4,088 2,029 - - - -
Div Payout % 21.83% 27.10% 15.51% 751.53% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 143,331 114,696 94,043 73,048 68,990 42,213 0 -
NOSH 409,519 409,630 409,630 405,823 405,823 301,527 0 -
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 10.90% 9.29% 9.91% 0.13% 4.38% 3.01% 0.00% -
ROE 26.17% 25.04% 28.03% 0.37% 11.03% 13.12% 0.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 84.95 76.23 66.01 41.06 41.89 63.29 0.00 -
EPS 9.16 7.02 6.48 0.06 1.88 1.84 0.00 -
DPS 2.00 1.90 1.00 0.50 0.00 0.00 0.00 -
NAPS 0.35 0.28 0.23 0.18 0.17 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 405,823
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 85.06 76.34 65.99 40.74 41.56 46.66 0.00 -
EPS 9.17 7.02 6.44 0.07 1.86 1.35 0.00 -
DPS 2.00 1.90 1.00 0.50 0.00 0.00 0.00 -
NAPS 0.3504 0.2804 0.2299 0.1786 0.1687 0.1032 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 - - -
Price 1.19 0.59 0.575 0.335 0.195 0.00 0.00 -
P/RPS 1.40 0.77 0.87 0.82 0.47 0.00 0.00 -
P/EPS 12.99 8.42 8.92 503.52 10.40 0.00 0.00 -
EY 7.70 11.88 11.21 0.20 9.61 0.00 0.00 -
DY 1.68 3.22 1.74 1.49 0.00 0.00 0.00 -
P/NAPS 3.40 2.11 2.50 1.86 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 24/11/23 25/11/22 29/11/21 27/11/20 27/11/19 - -
Price 1.16 0.665 0.745 0.255 0.20 0.225 0.00 -
P/RPS 1.37 0.87 1.13 0.62 0.48 0.36 0.00 -
P/EPS 12.66 9.48 11.56 383.28 10.67 12.25 0.00 -
EY 7.90 10.54 8.65 0.26 9.37 8.17 0.00 -
DY 1.72 2.86 1.34 1.96 0.00 0.00 0.00 -
P/NAPS 3.31 2.38 3.24 1.42 1.18 1.61 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