[SDS] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 57.11%
YoY- -26.66%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 315,575 269,395 182,864 177,302 143,980 21.65%
PBT 38,747 34,221 8,826 8,033 4,293 73.26%
Tax -9,321 -8,169 -3,285 -417 -1,331 62.62%
NP 29,426 26,052 5,541 7,616 2,962 77.46%
-
NP to SH 29,135 25,771 5,659 7,716 2,828 79.08%
-
Tax Rate 24.06% 23.87% 37.22% 5.19% 31.00% -
Total Cost 286,149 243,343 177,323 169,686 141,018 19.33%
-
Net Worth 122,889 98,311 77,106 73,048 63,843 17.77%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div 8,397 4,066 1,014 - - -
Div Payout % 28.82% 15.78% 17.93% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 122,889 98,311 77,106 73,048 63,843 17.77%
NOSH 409,630 409,630 405,823 405,823 405,823 0.23%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 9.32% 9.67% 3.03% 4.30% 2.06% -
ROE 23.71% 26.21% 7.34% 10.56% 4.43% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 77.04 65.77 45.06 43.69 36.08 20.86%
EPS 7.11 6.29 1.39 1.90 0.71 77.82%
DPS 2.05 1.00 0.25 0.00 0.00 -
NAPS 0.30 0.24 0.19 0.18 0.16 17.00%
Adjusted Per Share Value based on latest NOSH - 405,823
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 77.16 65.87 44.71 43.35 35.20 21.66%
EPS 7.12 6.30 1.38 1.89 0.69 79.15%
DPS 2.05 0.99 0.25 0.00 0.00 -
NAPS 0.3005 0.2404 0.1885 0.1786 0.1561 17.77%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 -
Price 0.715 0.74 0.295 0.245 0.22 -
P/RPS 0.93 1.13 0.65 0.56 0.61 11.11%
P/EPS 10.05 11.76 21.16 12.89 31.04 -24.55%
EY 9.95 8.50 4.73 7.76 3.22 32.55%
DY 2.87 1.35 0.85 0.00 0.00 -
P/NAPS 2.38 3.08 1.55 1.36 1.38 14.58%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 23/02/24 16/02/23 25/02/22 26/02/21 - -
Price 0.82 0.965 0.32 0.285 0.00 -
P/RPS 1.06 1.47 0.71 0.65 0.00 -
P/EPS 11.53 15.34 22.95 14.99 0.00 -
EY 8.67 6.52 4.36 6.67 0.00 -
DY 2.50 1.04 0.78 0.00 0.00 -
P/NAPS 2.73 4.02 1.68 1.58 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