[SDS] YoY Cumulative Quarter Result on 30-Sep-2024 [#2]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 109.8%
YoY- 30.61%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 173,950 156,123 134,950 83,313 84,992 95,422 0 -
PBT 24,994 19,272 17,578 306 4,282 3,658 0 -
Tax -6,041 -4,761 -4,203 -201 -562 -789 0 -
NP 18,953 14,511 13,375 105 3,720 2,869 0 -
-
NP to SH 18,756 14,360 13,179 135 3,804 2,770 0 -
-
Tax Rate 24.17% 24.70% 23.91% 65.69% 13.12% 21.57% - -
Total Cost 154,997 141,612 121,575 83,208 81,272 92,553 0 -
-
Net Worth 143,370 114,696 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 4,096 3,891 2,044 1,014 - - - -
Div Payout % 21.84% 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 143,370 114,696 94,043 73,048 68,990 42,213 0 -
NOSH 409,630 409,630 409,630 405,823 405,823 301,527 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 13.08% 12.52% 14.01% 0.18% 5.51% 6.56% 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 42.47 38.11 33.00 20.53 20.94 31.65 0.00 -
EPS 4.58 3.51 3.24 0.03 0.94 0.92 0.00 -
DPS 1.00 0.95 0.50 0.25 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 - 409,630
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 42.47 38.11 32.94 20.34 20.75 23.29 0.00 -
EPS 4.58 3.51 3.22 0.03 0.93 0.68 0.00 -
DPS 1.00 0.95 0.50 0.25 0.00 0.00 0.00 -
NAPS 0.35 0.28 0.2296 0.1783 0.1684 0.1031 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 2.80 1.55 1.74 1.63 0.93 0.00 0.00 -
P/EPS 25.99 16.83 17.84 1,007.04 20.80 0.00 0.00 -
EY 3.85 5.94 5.61 0.10 4.81 0.00 0.00 -
DY 0.84 1.61 0.87 0.75 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 2.73 1.74 2.26 1.24 0.95 0.71 0.00 -
P/EPS 25.33 18.97 23.11 766.56 21.34 24.49 0.00 -
EY 3.95 5.27 4.33 0.13 4.69 4.08 0.00 -
DY 0.86 1.43 0.67 0.98 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