[SDS] YoY Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
25-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -15.94%
YoY- 78.21%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Revenue 324,063 283,667 198,283 173,778 191,520 0 -
PBT 43,290 32,767 14,103 9,589 4,997 0 -
Tax -10,404 -7,930 -3,500 -2,511 -786 0 -
NP 32,886 24,837 10,603 7,078 4,211 0 -
-
NP to SH 32,551 24,529 10,618 7,271 4,080 0 -
-
Tax Rate 24.03% 24.20% 24.82% 26.19% 15.73% - -
Total Cost 291,177 258,830 187,680 166,700 187,309 0 -
-
Net Worth 126,985 102,407 81,053 73,048 64,931 0 -
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Div 6,758 5,120 3,039 - - - -
Div Payout % 20.76% 20.87% 28.63% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Net Worth 126,985 102,407 81,053 73,048 64,931 0 -
NOSH 409,630 409,630 405,267 405,823 405,823 0 -
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
NP Margin 10.15% 8.76% 5.35% 4.07% 2.20% 0.00% -
ROE 25.63% 23.95% 13.10% 9.95% 6.28% 0.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 79.11 69.25 48.93 42.82 47.19 0.00 -
EPS 7.95 6.00 2.62 1.79 1.16 0.00 -
DPS 1.65 1.25 0.75 0.00 0.00 0.00 -
NAPS 0.31 0.25 0.20 0.18 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 405,823
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 79.11 69.25 48.41 42.42 46.75 0.00 -
EPS 7.95 6.00 2.59 1.78 1.00 0.00 -
DPS 1.65 1.25 0.74 0.00 0.00 0.00 -
NAPS 0.31 0.25 0.1979 0.1783 0.1585 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 - -
Price 0.795 0.78 0.31 0.37 0.125 0.00 -
P/RPS 1.00 1.13 0.63 0.86 0.26 0.00 -
P/EPS 10.00 13.03 11.83 20.65 12.43 0.00 -
EY 10.00 7.68 8.45 4.84 8.04 0.00 -
DY 2.08 1.60 2.42 0.00 0.00 0.00 -
P/NAPS 2.56 3.12 1.55 2.06 0.78 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 24/05/24 26/05/23 27/05/22 25/06/21 26/06/20 - -
Price 0.92 0.68 0.38 0.39 0.23 0.00 -
P/RPS 1.16 0.98 0.78 0.91 0.49 0.00 -
P/EPS 11.58 11.36 14.50 21.77 22.88 0.00 -
EY 8.64 8.81 6.89 4.59 4.37 0.00 -
DY 1.79 1.84 1.97 0.00 0.00 0.00 -
P/NAPS 2.97 2.72 1.90 2.17 1.44 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