[SDS] YoY Quarter Result on 2021-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
Revenue 84,849 74,072 43,553 46,269 50,063 - - - YoY % 14.55% 70.07% -5.87% -7.58% 0.00% - - Horiz. % 169.48% 147.96% 87.00% 92.42% 100.00% - -
PBT 12,507 11,593 691 4,222 2,292 - - - YoY % 7.88% 1,577.71% -83.63% 84.21% 0.00% - - Horiz. % 545.68% 505.80% 30.15% 184.21% 100.00% - -
Tax -3,002 -2,822 -57 -467 -532 - - - YoY % -6.38% -4,850.88% 87.79% 12.22% 0.00% - - Horiz. % 564.29% 530.45% 10.71% 87.78% 100.00% - -
NP 9,505 8,771 634 3,755 1,760 - - - YoY % 8.37% 1,283.44% -83.12% 113.35% 0.00% - - Horiz. % 540.06% 498.35% 36.02% 213.35% 100.00% - -
NP to SH 9,413 8,657 631 3,772 1,691 - - - YoY % 8.73% 1,271.95% -83.27% 123.06% 0.00% - - Horiz. % 556.65% 511.95% 37.32% 223.06% 100.00% - -
Tax Rate 24.00 % 24.34 % 8.25 % 11.06 % 23.21 % - % - % - YoY % -1.40% 195.03% -25.41% -52.35% 0.00% - - Horiz. % 103.40% 104.87% 35.55% 47.65% 100.00% - -
Total Cost 75,344 65,301 42,919 42,514 48,303 - - - YoY % 15.38% 52.15% 0.95% -11.98% 0.00% - - Horiz. % 155.98% 135.19% 88.85% 88.02% 100.00% - -
Net Worth 114,696 94,043 73,048 68,990 42,213 - - - YoY % 21.96% 28.74% 5.88% 63.43% 0.00% - - Horiz. % 271.70% 222.78% 173.04% 163.43% 100.00% - -
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
Div 2,457 2,044 - - - - - - YoY % 20.22% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 120.22% 100.00% - - - - -
Div Payout % 26.11 % 23.62 % - % - % - % - % - % - YoY % 10.54% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 110.54% 100.00% - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
Net Worth 114,696 94,043 73,048 68,990 42,213 - - - YoY % 21.96% 28.74% 5.88% 63.43% 0.00% - - Horiz. % 271.70% 222.78% 173.04% 163.43% 100.00% - -
NOSH 409,630 408,886 405,823 405,823 301,527 - - - YoY % 0.18% 0.75% 0.00% 34.59% 0.00% - - Horiz. % 135.85% 135.61% 134.59% 134.59% 100.00% - -
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
NP Margin 11.20 % 11.84 % 1.46 % 8.12 % 3.52 % - % - % - YoY % -5.41% 710.96% -82.02% 130.68% 0.00% - - Horiz. % 318.18% 336.36% 41.48% 230.68% 100.00% - -
ROE 8.21 % 9.21 % 0.86 % 5.47 % 4.01 % - % - % - YoY % -10.86% 970.93% -84.28% 36.41% 0.00% - - Horiz. % 204.74% 229.68% 21.45% 136.41% 100.00% - -
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
RPS 20.71 18.12 10.73 11.40 16.60 - - - YoY % 14.29% 68.87% -5.88% -31.33% 0.00% - - Horiz. % 124.76% 109.16% 64.64% 68.67% 100.00% - -
EPS 2.30 2.12 0.16 0.93 0.56 - - - YoY % 8.49% 1,225.00% -82.80% 66.07% 0.00% - - Horiz. % 410.71% 378.57% 28.57% 166.07% 100.00% - -
DPS 0.60 0.50 0.00 0.00 0.00 - - - YoY % 20.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 120.00% 100.00% - - - - -
NAPS 0.2800 0.2300 0.1800 0.1700 0.1400 - - - YoY % 21.74% 27.78% 5.88% 21.43% 0.00% - - Horiz. % 200.00% 164.29% 128.57% 121.43% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 409,630 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
RPS 20.71 18.08 10.63 11.30 12.22 - - - YoY % 14.55% 70.08% -5.93% -7.53% 0.00% - - Horiz. % 169.48% 147.95% 86.99% 92.47% 100.00% - -
EPS 2.30 2.11 0.15 0.92 0.41 - - - YoY % 9.00% 1,306.67% -83.70% 124.39% 0.00% - - Horiz. % 560.98% 514.63% 36.59% 224.39% 100.00% - -
DPS 0.60 0.50 0.00 0.00 0.00 - - - YoY % 20.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 120.00% 100.00% - - - - -
NAPS 0.2800 0.2296 0.1783 0.1684 0.1031 - - - YoY % 21.95% 28.77% 5.88% 63.34% 0.00% - - Horiz. % 271.58% 222.70% 172.94% 163.34% 100.00% - -
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 - - - -
Price 0.5900 0.5750 0.3350 0.1950 0.0000 0.0000 - -
P/RPS 2.85 3.17 3.12 1.71 0.00 0.00 - - YoY % -10.09% 1.60% 82.46% 0.00% 0.00% - - Horiz. % 166.67% 185.38% 182.46% 100.00% - - -
P/EPS 25.68 27.16 215.45 20.98 0.00 0.00 - - YoY % -5.45% -87.39% 926.93% 0.00% 0.00% - - Horiz. % 122.40% 129.46% 1,026.93% 100.00% - - -
EY 3.89 3.68 0.46 4.77 0.00 0.00 - - YoY % 5.71% 700.00% -90.36% 0.00% 0.00% - - Horiz. % 81.55% 77.15% 9.64% 100.00% - - -
DY 1.02 0.87 0.00 0.00 0.00 0.00 - - YoY % 17.24% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 117.24% 100.00% - - - - -
P/NAPS 2.11 2.50 1.86 1.15 0.00 0.00 - - YoY % -15.60% 34.41% 61.74% 0.00% 0.00% - - Horiz. % 183.48% 217.39% 161.74% 100.00% - - -
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
Date 24/11/23 25/11/22 29/11/21 27/11/20 27/11/19 - - -
Price 0.6650 0.7450 0.2550 0.2000 0.2250 0.0000 - -
P/RPS 3.21 4.11 2.38 1.75 1.36 0.00 - - YoY % -21.90% 72.69% 36.00% 28.68% 0.00% - - Horiz. % 236.03% 302.21% 175.00% 128.68% 100.00% - -
P/EPS 28.94 35.19 164.00 21.52 40.12 0.00 - - YoY % -17.76% -78.54% 662.08% -46.36% 0.00% - - Horiz. % 72.13% 87.71% 408.77% 53.64% 100.00% - -
EY 3.46 2.84 0.61 4.65 2.49 0.00 - - YoY % 21.83% 365.57% -86.88% 86.75% 0.00% - - Horiz. % 138.96% 114.06% 24.50% 186.75% 100.00% - -
DY 0.90 0.67 0.00 0.00 0.00 0.00 - - YoY % 34.33% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 134.33% 100.00% - - - - -
P/NAPS 2.38 3.24 1.42 1.18 1.61 0.00 - - YoY % -26.54% 128.17% 20.34% -26.71% 0.00% - - Horiz. % 147.83% 201.24% 88.20% 73.29% 100.00% - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SDS - Q2 FY2022 REPORT 30.9.2021.pdf 
