[SERBADK] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 42.13%
YoY- 310.4%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,534,955 730,825 2,712,822 1,915,450 1,262,127 612,423 1,408,556 5.91%
PBT 205,685 96,518 361,188 255,316 169,524 81,210 166,604 15.12%
Tax -9,143 -3,784 -54,676 -28,105 -9,322 -3,885 -15,164 -28.69%
NP 196,542 92,734 306,512 227,211 160,202 77,325 151,440 19.03%
-
NP to SH 195,387 92,648 310,023 229,516 161,488 78,329 151,831 18.36%
-
Tax Rate 4.45% 3.92% 15.14% 11.01% 5.50% 4.78% 9.10% -
Total Cost 1,338,413 638,091 2,406,310 1,688,239 1,101,925 535,098 1,257,116 4.27%
-
Net Worth 1,953,105 1,780,000 1,388,399 1,361,699 1,322,984 1,179,653 808,395 80.34%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 59,474 27,055 90,780 69,419 49,395 26,782 - -
Div Payout % 30.44% 29.20% 29.28% 30.25% 30.59% 34.19% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,953,105 1,780,000 1,388,399 1,361,699 1,322,984 1,179,653 808,395 80.34%
NOSH 1,468,500 1,468,500 1,335,000 1,335,000 1,335,000 1,335,000 1,063,678 24.06%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.80% 12.69% 11.30% 11.86% 12.69% 12.63% 10.75% -
ROE 10.00% 5.20% 22.33% 16.86% 12.21% 6.64% 18.78% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 104.53 51.32 203.21 143.48 94.54 50.31 132.42 -14.62%
EPS 13.50 6.51 23.87 17.69 12.65 6.43 14.28 -3.68%
DPS 4.05 1.90 6.80 5.20 3.70 2.20 0.00 -
NAPS 1.33 1.25 1.04 1.02 0.991 0.969 0.76 45.36%
Adjusted Per Share Value based on latest NOSH - 1,335,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 41.18 19.61 72.78 51.39 33.86 16.43 37.79 5.91%
EPS 5.24 2.49 8.32 6.16 4.33 2.10 4.07 18.40%
DPS 1.60 0.73 2.44 1.86 1.33 0.72 0.00 -
NAPS 0.524 0.4776 0.3725 0.3653 0.355 0.3165 0.2169 80.33%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 - -
Price 3.25 3.42 3.24 2.32 1.99 1.65 0.00 -
P/RPS 3.11 6.66 1.59 1.62 2.10 3.28 0.00 -
P/EPS 24.43 52.57 13.95 13.49 16.45 25.64 0.00 -
EY 4.09 1.90 7.17 7.41 6.08 3.90 0.00 -
DY 1.25 0.56 2.10 2.24 1.86 1.33 0.00 -
P/NAPS 2.44 2.74 3.12 2.27 2.01 1.70 0.00 -
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 22/05/18 26/02/18 21/11/17 11/08/17 19/05/17 28/02/17 -
Price 3.79 3.31 3.55 2.63 1.91 2.11 1.70 -
P/RPS 3.63 6.45 1.75 1.83 2.02 4.19 1.28 100.73%
P/EPS 28.49 50.87 15.29 15.30 15.79 32.79 11.91 79.14%
EY 3.51 1.97 6.54 6.54 6.33 3.05 8.40 -44.19%
DY 1.07 0.57 1.92 1.98 1.94 1.04 0.00 -
P/NAPS 2.85 2.65 3.41 2.58 1.93 2.18 2.24 17.46%

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