T-O (am): 1.27 (08:59:00)
Last updated: 12:30
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
23 Aug 24 | Q1 Jun 24 | 1 | 31 Mar 25 | 83.01 | 11.91 | 8.94 | 10.8% | 0.40 | 2.18 | 1.0% | 16.5% | 12.9% | 80.7% | ||||||||
24 May 24 | Q4 Mar 24 | 4 | 31 Mar 24 | 82.19 | 10.63 | 7.92 | 9.6% | 0.35 | 1.94 | 4.1% | 11.5% | 22.9% | 75.9% | ||||||||
23 Feb 24 | Q3 Dec 23 | 3 | 31 Mar 24 | 85.75 | 13.39 | 10.27 | 12.0% | 0.35 | 2.50 | 1.1% | 14.3% | 9.2% | 50.0% | ||||||||
24 Nov 23 | Q2 Sep 23 | 2 | 31 Mar 24 | 84.85 | 12.51 | 9.41 | 11.1% | 0.60 | 2.30 | 19.1% | 14.6% | 90.3% | 8.7% | ||||||||
29 Aug 23 | Q1 Jun 23 | 1 | 31 Mar 24 | 71.27 | 6.76 | 4.95 | 6.9% | 0.35 | 1.21 | 3.3% | 17.1% | 9.9% | 9.4% | ||||||||
26 May 23 | Q4 Mar 23 | 4 | 31 Mar 23 | 73.71 | 6.08 | 4.50 | 6.1% | 0.75 | 1.10 | 1.7% | 24.0% | 34.3% | 21.6% | ||||||||
16 Feb 23 | Q3 Dec 22 | 3 | 31 Mar 23 | 75.01 | 9.11 | 6.85 | 9.1% | 0.00 | 1.67 | 1.3% | 35.1% | 20.9% | 44.5% | ||||||||
25 Nov 22 | Q2 Sep 22 | 2 | 31 Mar 23 | 74.07 | 11.59 | 8.66 | 11.7% | 0.50 | 2.12 | 21.7% | 70.1% | 91.4% | 1272.0% | ||||||||
26 Aug 22 | Q1 Jun 22 | 1 | 31 Mar 23 | 60.88 | 5.99 | 4.52 | 7.4% | 0.00 | 1.11 | 2.4% | 53.1% | 21.3% | 1011.7% | ||||||||
27 May 22 | Q4 Mar 22 | 4 | 31 Mar 22 | 59.44 | 7.54 | 5.74 | 9.7% | 0.50 | 1.42 | 7.0% | 35.0% | 21.2% | 632.5% | ||||||||
25 Feb 22 | Q3 Dec 21 | 3 | 31 Mar 22 | 55.53 | 6.26 | 4.74 | 8.5% | 0.00 | 1.17 | 27.5% | 24.1% | 651.2% | 76.7% | ||||||||
29 Nov 21 | Q2 Sep 21 | 2 | 31 Mar 22 | 43.55 | 0.69 | 0.63 | 1.4% | 0.00 | 0.16 | 9.5% | 5.9% | 227.2% | 83.3% | ||||||||
27 Aug 21 | Q1 Jun 21 | 1 | 31 Mar 22 | 39.76 | -0.39 | -0.50 | -1.2% | 0.25 | -0.12 | 9.7% | 2.7% | 163.3% | 1650.0% | ||||||||
25 Jun 21 | Q4 Mar 21 | 4 | 31 Mar 21 | 44.02 | 2.26 | 0.78 | 1.8% | 0.00 | 0.19 | 1.7% | 7.4% | 70.8% | 36.2% | ||||||||
26 Feb 21 | Q3 Dec 20 | 3 | 31 Mar 21 | 44.77 | 3.05 | 2.68 | 6.0% | 0.00 | 0.66 | 3.2% | 7.8% | 28.9% | 4525.9% | ||||||||
27 Nov 20 | Q2 Sep 20 | 2 | 31 Mar 21 | 46.27 | 4.22 | 3.77 | 8.2% | 0.00 | 0.93 | 19.5% | 7.6% | 11687.5% | 123.1% | ||||||||
28 Aug 20 | Q1 Jun 20 | 1 | 31 Mar 21 | 38.72 | 0.06 | 0.03 | 0.1% | 0.00 | 0.01 | 18.6% | 14.6% | 97.4% | 97.0% | ||||||||
26 Jun 20 | Q4 Mar 20 | 4 | 31 Mar 20 | 47.54 | 0.70 | 1.23 | 2.6% | 0.00 | 0.31 | 2.1% | 2019.0% | ||||||||||
24 Feb 20 | Q3 Dec 19 | 3 | 31 Mar 20 | 48.56 | 0.64 | 0.06 | 0.1% | 0.00 | 0.01 | 3.0% | 96.6% | ||||||||||
27 Nov 19 | Q2 Sep 19 | 2 | 31 Mar 20 | 50.06 | 2.29 | 1.69 | 3.4% | 0.00 | 0.56 | 10.4% | 56.7% | ||||||||||
02 Oct 19 | Q1 Jun 19 | 1 | 31 Mar 20 | 45.36 | 1.37 | 1.08 | 2.4% | 0.00 | 0.36 |
EPS | 8.92 sen |
Trailing PE (Sector Median: 17.4) | 14.2 |
PEG | 0.15 |
Altman Z | 2.3 |
Beaver | 0.823 |
Current Ratio | 1.3 |
Debt-Equity (DE) Ratio | 0.51 |
FCF Yield | 3.36 % |
Revenue QoQ | 1.0 % |
Revenue YoY | 16.47% |
Profit QoQ | 12.92 % |
Profit YoY | 80.72 % |
Profit Margin (Sector Median: 6.3) | 10.88 % |
ROE (ROIC: 24.8) | 25.47 % |
Dividend Per Share (DPS) | 1.7 sen |
Dividend Yield (DY) | 1.34 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 17.4) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 6.3) | |
ROE (ROIC: 24.79) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 1 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.33 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 8.94 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 30.73 |
Expected Revenue (M) | 706.4 |
Expected Growth (%) | 24.0 |
DR LIM PANG KIAM added 6000.0 units announced on 16 Jan 2024 at ~RM0.7
DR LIM PANG KIAM added 11000.0 units announced on 10 Jan 2024 at ~RM0.715
DR LIM PANG KIAM added 8000.0 units announced on 03 Jan 2024 at ~RM0.7
DR LIM PANG KIAM added 12000.0 units announced on 08 Dec 2023 at ~RM0.665
MR TAN KIM SENG added 112300.0 units announced on 18 Oct 2023 at ~RM0.605
DATO' ALBERT DING CHOO EARN reduced 20000.0 units announced on 12 Oct 2023 at ~RM0.585
MR TAN KIM SENG added 75600.0 units announced on 03 Oct 2023 at ~RM0.58
MR TAN KIM SENG added 80200.0 units announced on 26 Sep 2023 at ~RM0.58
MR TAN KIM SENG added 69800.0 units announced on 22 Sep 2023 at ~RM0.59
MR TAN KIM SENG added 350000.0 units announced on 01 Jun 2023 at ~RM0.62
MR TAN KIM SENG added 175000.0 units announced on 18 May 2023 at ~RM0.715
MR TAN KIM SENG added 255000.0 units announced on 16 May 2023 at ~RM0.695
MR TAN KIM SENG added 110000.0 units announced on 15 May 2023 at ~RM0.66
MR TAN KIM SENG added 190000.0 units announced on 12 May 2023 at ~RM0.65
MR TAN KIM SENG added 220000.0 units announced on 11 May 2023 at ~RM0.64
MR TAN KIM SENG added 350000.0 units announced on 28 Mar 2023 at ~RM0.795
MR TAN KIM SENG added 400000.0 units announced on 16 Mar 2023 at ~RM0.78
MR TAN KIM SENG added 250000.0 units announced on 27 Jan 2023 at ~RM0.735
MR TAN KIM SENG added 160000.0 units announced on 30 Dec 2022 at ~RM0.715
MR TAN KIM SENG added 190000.0 units announced on 12 Oct 2022 at ~RM0.54
MR TAN KIM CHAI reduced 200000.0 units announced on 12 Sep 2022 at ~RM0.56
MR TAN KIM SENG reduced 200000.0 units announced on 12 Sep 2022 at ~RM0.56
MR TAN KIM SENG reduced 400000.0 units announced on 02 Sep 2022 at ~RM0.515
MR TAN KIM CHAI reduced 400000.0 units announced on 02 Sep 2022 at ~RM0.515
MR TAN KIM SENG added 255000.0 units announced on 30 Aug 2022 at ~RM0.445
MR TAN KIM SENG added 302200.0 units announced on 13 May 2022 at ~RM0.36
MR TAN KIM SENG added 242800.0 units announced on 10 May 2022 at ~RM0.35
MR TAN KIM SENG added 50000.0 units announced on 06 May 2022 at ~RM0.36
MR TAN KIM SENG added 300000.0 units announced on 22 Apr 2022 at ~RM0.34
MR TAN KIM SENG added 500000.0 units announced on 20 Apr 2022 at ~RM0.35
MR TAN KIM SENG reduced 500000.0 units announced on 11 May 2021 at ~RM0.42
MR TAN KIM CHAI reduced 500000.0 units announced on 11 May 2021 at ~RM0.42
MR TAN KIM SENG reduced 510000.0 units announced on 07 May 2021 at ~RM0.445
MR TAN KIM CHAI reduced 510000.0 units announced on 07 May 2021 at ~RM0.445
MR TAN KIM CHAI reduced 500000.0 units announced on 15 Apr 2021 at ~RM0.36
MR TAN KIM SENG reduced 500000.0 units announced on 15 Apr 2021 at ~RM0.36
DATO' ALBERT DING CHOO EARN reduced 200000.0 units announced on 12 Apr 2021 at ~RM0.355
MR TAN KIM SENG reduced 650000.0 units announced on 29 Mar 2021 at ~RM0.325
MR TAN KIM CHAI reduced 650000.0 units announced on 29 Mar 2021 at ~RM0.325
DATO' ALBERT DING CHOO EARN added 20000.0 units announced on 08 Dec 2020 at ~RM0.21
Market Cap: 520 M.
Number of Shares: 409 M.
Adjusted Float: 60.7%.
Stock highly correlated with
IGBREIT (92%)
HLIND (90%)
MALAKOF (90%)
QL (90%)
SDS Group Berhad is an investment holdings company and through its subsidiaries, it is primarily involved in the bakery product manufacturing an retailing as well as operating F&B outlets. The company offers a wide range of bakery products such as breads, buns, rolls and cakes with its three brands, namely SDS brand (under its retail channel) and Top Baker and Daily's brands (under its wholesale channel). The company is based in Skudai, Malaysia.
Sectors: Consumer Products & Services, Food & Beverages
Code: 0212
Website: https://sdsgroups.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 30-Jun-2023
Shareholder | % | Value (M) |
---|---|---|
Tan Kim Seng | 24.18% | 124.79 |
Tan Kim Chai | 24.14% | 124.59 |
Tan Yon Haw | 4.67% | 24.1 |
Teou Chau Hoyk | 4.58% | 23.64 |
Tan Yong Ping | 4.45% | 22.97 |
Tan Yong Thye | 4.43% | 22.86 |
Tan Yong Herng | 4.2% | 21.68 |
Yeoh Yew Choo | 2.01% | 10.37 |
Kenanga Shariah Growth Opportunities Fund | 1.41% | 7.28 |
PMB Shariah Aggressive Fund | 1.1% | 5.68 |
Tan Xin Ee | 1.05% | 5.42 |
Tan Kim Lean | 0.82% | 4.23 |
Ensign Peak Advisors Inc | 0.76% | 3.92 |
Acadian Emerging Markets Micro-Cap Equity Master Fund | 0.71% | 3.66 |
CMY Incubator Sdn Bhd | 0.67% | 3.46 |
Louisa Chia Sook Phei | 0.46% | 2.37 |
Chaw Kam Shiang | 0.45% | 2.32 |
Wong Chin Ngim | 0.42% | 2.17 |
Sds Tan Properties Sdn Bhd | 0.41% | 2.12 |
Ng Jiun Shyan | 0.4% | 2.06 |
Pang Ching | 0.36% | 1.86 |
Chia Sook Mei | 0.31% | 1.6 |
Ng Yong Lai | 0.31% | 1.6 |
PMB Shariah Mid-Cap Fund | 0.29% | 1.5 |
Chi On Kang | 0.29% | 1.5 |
Tan Kee Jin | 0.28% | 1.45 |
Dato' Albert Ding Choo Earn | 0.01% | 0.06 |
Dr Lim Pang Kiam | 0.01% | 0.05 |