[SDS] YoY TTM 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- -46.58%
YoY- -29.25%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Revenue 341,890 304,840 249,920 172,099 181,090 95,422 29.04%
PBT 49,012 34,461 31,375 5,613 5,621 3,658 67.94%
Tax -11,684 -8,488 -7,502 -2,150 -559 -789 71.33%
NP 37,328 25,973 23,873 3,463 5,062 2,869 66.96%
-
NP to SH 36,947 25,710 23,662 3,602 5,091 2,770 67.79%
-
Tax Rate 23.84% 24.63% 23.91% 38.30% 9.94% 21.57% -
Total Cost 304,562 278,867 226,047 168,636 176,028 92,553 26.86%
-
Net Worth 143,149 114,696 94,043 73,048 68,990 42,213 27.62%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Div 6,959 6,963 4,066 1,014 - - -
Div Payout % 18.84% 27.09% 17.19% 28.17% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Net Worth 143,149 114,696 94,043 73,048 68,990 42,213 27.62%
NOSH 408,999 409,630 409,630 405,823 405,823 301,527 6.27%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
NP Margin 10.92% 8.52% 9.55% 2.01% 2.80% 3.01% -
ROE 25.81% 22.42% 25.16% 4.93% 7.38% 6.56% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 83.59 74.42 61.12 42.41 44.62 31.65 21.41%
EPS 9.03 6.28 5.79 0.89 1.25 0.92 57.82%
DPS 1.70 1.70 1.00 0.25 0.00 0.00 -
NAPS 0.35 0.28 0.23 0.18 0.17 0.14 20.08%
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 CAGR
RPS 83.59 74.53 61.11 42.08 44.28 23.33 29.04%
EPS 9.03 6.29 5.79 0.88 1.24 0.68 67.64%
DPS 1.70 1.70 0.99 0.25 0.00 0.00 -
NAPS 0.35 0.2804 0.2299 0.1786 0.1687 0.1032 27.63%
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 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 12/04/19 -
Price 1.19 0.59 0.575 0.335 0.195 0.225 -
P/RPS 1.42 0.79 0.94 0.79 0.44 0.71 14.85%
P/EPS 13.17 9.40 9.94 37.74 15.54 24.49 -11.65%
EY 7.59 10.64 10.06 2.65 6.43 4.08 13.20%
DY 1.43 2.88 1.74 0.75 0.00 0.00 -
P/NAPS 3.40 2.11 2.50 1.86 1.15 1.61 16.10%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 22/11/24 24/11/23 25/11/22 29/11/21 27/11/20 - -
Price 1.16 0.665 0.745 0.255 0.20 0.00 -
P/RPS 1.39 0.89 1.22 0.60 0.45 0.00 -
P/EPS 12.84 10.60 12.87 28.73 15.94 0.00 -
EY 7.79 9.44 7.77 3.48 6.27 0.00 -
DY 1.47 2.56 1.34 0.98 0.00 0.00 -
P/NAPS 3.31 2.38 3.24 1.42 1.18 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