[SDS] YoY Quarter Result on 2020-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 - - CAGR
Revenue 73,707 59,435 44,016 47,540 - - - - YoY % 24.01% 35.03% -7.41% 0.00% - - - Horiz. % 155.04% 125.02% 92.59% 100.00% - - -
PBT 6,083 7,537 2,260 704 - - - - YoY % -19.29% 233.50% 221.02% 0.00% - - - Horiz. % 864.06% 1,070.60% 321.02% 100.00% - - -
Tax -1,525 -1,764 -1,549 545 - - - - YoY % 13.55% -13.88% -384.22% 0.00% - - - Horiz. % -279.82% -323.67% -284.22% 100.00% - - -
NP 4,558 5,773 711 1,249 - - - - YoY % -21.05% 711.95% -43.07% 0.00% - - - Horiz. % 364.93% 462.21% 56.93% 100.00% - - -
NP to SH 4,501 5,743 784 1,229 - - - - YoY % -21.63% 632.53% -36.21% 0.00% - - - Horiz. % 366.23% 467.29% 63.79% 100.00% - - -
Tax Rate 25.07 % 23.40 % 68.54 % -77.41 % - % - % - % - YoY % 7.14% -65.86% 188.54% 0.00% - - - Horiz. % -32.39% -30.23% -88.54% 100.00% - - -
Total Cost 69,149 53,662 43,305 46,291 - - - - YoY % 28.86% 23.92% -6.45% 0.00% - - - Horiz. % 149.38% 115.92% 93.55% 100.00% - - -
Net Worth 102,407 80,887 73,048 64,931 - - - - YoY % 26.61% 10.73% 12.50% 0.00% - - - Horiz. % 157.72% 124.57% 112.50% 100.00% - - -
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 - - CAGR
Div 3,072 2,022 - - - - - - YoY % 51.93% 0.00% 0.00% 0.00% - - - Horiz. % 151.93% 100.00% - - - - -
Div Payout % 68.26 % 35.21 % - % - % - % - % - % - YoY % 93.87% 0.00% 0.00% 0.00% - - - Horiz. % 193.87% 100.00% - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 - - CAGR
Net Worth 102,407 80,887 73,048 64,931 - - - - YoY % 26.61% 10.73% 12.50% 0.00% - - - Horiz. % 157.72% 124.57% 112.50% 100.00% - - -
NOSH 409,630 404,436 405,823 405,823 - - - - YoY % 1.28% -0.34% 0.00% 0.00% - - - Horiz. % 100.94% 99.66% 100.00% 100.00% - - -
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 - - CAGR
NP Margin 6.18 % 9.71 % 1.62 % 2.63 % - % - % - % - YoY % -36.35% 499.38% -38.40% 0.00% - - - Horiz. % 234.98% 369.20% 61.60% 100.00% - - -
ROE 4.40 % 7.10 % 1.07 % 1.89 % - % - % - % - YoY % -38.03% 563.55% -43.39% 0.00% - - - Horiz. % 232.80% 375.66% 56.61% 100.00% - - -
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 - - CAGR
RPS 17.99 14.70 10.85 11.71 - - - - YoY % 22.38% 35.48% -7.34% 0.00% - - - Horiz. % 153.63% 125.53% 92.66% 100.00% - - -
EPS 1.10 1.42 0.19 0.31 - - - - YoY % -22.54% 647.37% -38.71% 0.00% - - - Horiz. % 354.84% 458.06% 61.29% 100.00% - - -
DPS 0.75 0.50 0.00 0.00 - - - - YoY % 50.00% 0.00% 0.00% 0.00% - - - Horiz. % 150.00% 100.00% - - - - -
NAPS 0.2500 0.2000 0.1800 0.1600 - - - - YoY % 25.00% 11.11% 12.50% 0.00% - - - Horiz. % 156.25% 125.00% 112.50% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 409,630 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 - - CAGR
RPS 17.99 14.51 10.75 11.61 - - - - YoY % 23.98% 34.98% -7.41% 0.00% - - - Horiz. % 154.95% 124.98% 92.59% 100.00% - - -
EPS 1.10 1.40 0.19 0.30 - - - - YoY % -21.43% 636.84% -36.67% 0.00% - - - Horiz. % 366.67% 466.67% 63.33% 100.00% - - -
DPS 0.75 0.49 0.00 0.00 - - - - YoY % 53.06% 0.00% 0.00% 0.00% - - - Horiz. % 153.06% 100.00% - - - - -
NAPS 0.2500 0.1975 0.1783 0.1585 - - - - YoY % 26.58% 10.77% 12.49% 0.00% - - - Horiz. % 157.73% 124.61% 112.49% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 - - CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 - - - -
Price 0.7800 0.3100 0.3700 0.1250 0.0000 - - -
P/RPS 4.33 2.11 3.41 1.07 0.00 - - - YoY % 105.21% -38.12% 218.69% 0.00% - - - Horiz. % 404.67% 197.20% 318.69% 100.00% - - -
P/EPS 70.99 21.83 191.52 41.28 0.00 - - - YoY % 225.19% -88.60% 363.95% 0.00% - - - Horiz. % 171.97% 52.88% 463.95% 100.00% - - -
EY 1.41 4.58 0.52 2.42 0.00 - - - YoY % -69.21% 780.77% -78.51% 0.00% - - - Horiz. % 58.26% 189.26% 21.49% 100.00% - - -
DY 0.96 1.61 0.00 0.00 0.00 - - - YoY % -40.37% 0.00% 0.00% 0.00% - - - Horiz. % 59.63% 100.00% - - - - -
P/NAPS 3.12 1.55 2.06 0.78 0.00 - - - YoY % 101.29% -24.76% 164.10% 0.00% - - - Horiz. % 400.00% 198.72% 264.10% 100.00% - - -
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 - - CAGR
Date - 27/05/22 - 26/06/20 - - - -
Price 0.6800 0.3800 0.3900 0.2300 0.0000 - - -
P/RPS 3.78 2.59 3.60 1.96 0.00 - - - YoY % 45.95% -28.06% 83.67% 0.00% - - - Horiz. % 192.86% 132.14% 183.67% 100.00% - - -
P/EPS 61.89 26.76 201.88 75.95 0.00 - - - YoY % 131.28% -86.74% 165.81% 0.00% - - - Horiz. % 81.49% 35.23% 265.81% 100.00% - - -
EY 1.62 3.74 0.50 1.32 0.00 - - - YoY % -56.68% 648.00% -62.12% 0.00% - - - Horiz. % 122.73% 283.33% 37.88% 100.00% - - -
DY 1.10 1.32 0.00 0.00 0.00 - - - YoY % -16.67% 0.00% 0.00% 0.00% - - - Horiz. % 83.33% 100.00% - - - - -
P/NAPS 2.72 1.90 2.17 1.44 0.00 - - - YoY % 43.16% -12.44% 50.69% 0.00% - - - Horiz. % 188.89% 131.94% 150.69% 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 GROUP BERHAD - Q4 QUARTERLY REPORT 31.3.2020.pdf 
