[SERBADK] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 35.08%
YoY- 104.19%
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,305,176 1,534,955 730,825 2,712,822 1,915,450 1,262,127 612,423 141.77%
PBT 302,795 205,685 96,518 361,188 255,316 169,524 81,210 140.25%
Tax -23,842 -9,143 -3,784 -54,676 -28,105 -9,322 -3,885 234.82%
NP 278,953 196,542 92,734 306,512 227,211 160,202 77,325 135.03%
-
NP to SH 278,611 195,387 92,648 310,023 229,516 161,488 78,329 132.83%
-
Tax Rate 7.87% 4.45% 3.92% 15.14% 11.01% 5.50% 4.78% -
Total Cost 2,026,223 1,338,413 638,091 2,406,310 1,688,239 1,101,925 535,098 142.74%
-
Net Worth 2,011,845 1,953,105 1,780,000 1,388,399 1,361,699 1,322,984 1,179,653 42.69%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 83,704 59,474 27,055 90,780 69,419 49,395 26,782 113.61%
Div Payout % 30.04% 30.44% 29.20% 29.28% 30.25% 30.59% 34.19% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,011,845 1,953,105 1,780,000 1,388,399 1,361,699 1,322,984 1,179,653 42.69%
NOSH 1,468,500 1,468,500 1,468,500 1,335,000 1,335,000 1,335,000 1,335,000 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.10% 12.80% 12.69% 11.30% 11.86% 12.69% 12.63% -
ROE 13.85% 10.00% 5.20% 22.33% 16.86% 12.21% 6.64% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 156.97 104.53 51.32 203.21 143.48 94.54 50.31 113.37%
EPS 19.16 13.50 6.51 23.87 17.69 12.65 6.43 106.93%
DPS 5.70 4.05 1.90 6.80 5.20 3.70 2.20 88.53%
NAPS 1.37 1.33 1.25 1.04 1.02 0.991 0.969 25.94%
Adjusted Per Share Value based on latest NOSH - 1,335,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 61.85 41.18 19.61 72.78 51.39 33.86 16.43 141.79%
EPS 7.48 5.24 2.49 8.32 6.16 4.33 2.10 133.05%
DPS 2.25 1.60 0.73 2.44 1.86 1.33 0.72 113.59%
NAPS 0.5398 0.524 0.4776 0.3725 0.3653 0.355 0.3165 42.70%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.81 3.25 3.42 3.24 2.32 1.99 1.65 -
P/RPS 2.43 3.11 6.66 1.59 1.62 2.10 3.28 -18.10%
P/EPS 20.08 24.43 52.57 13.95 13.49 16.45 25.64 -15.02%
EY 4.98 4.09 1.90 7.17 7.41 6.08 3.90 17.68%
DY 1.50 1.25 0.56 2.10 2.24 1.86 1.33 8.34%
P/NAPS 2.78 2.44 2.74 3.12 2.27 2.01 1.70 38.76%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 22/05/18 26/02/18 21/11/17 11/08/17 19/05/17 -
Price 3.85 3.79 3.31 3.55 2.63 1.91 2.11 -
P/RPS 2.45 3.63 6.45 1.75 1.83 2.02 4.19 -30.05%
P/EPS 20.29 28.49 50.87 15.29 15.30 15.79 32.79 -27.36%
EY 4.93 3.51 1.97 6.54 6.54 6.33 3.05 37.69%
DY 1.48 1.07 0.57 1.92 1.98 1.94 1.04 26.49%
P/NAPS 2.81 2.85 2.65 3.41 2.58 1.93 2.18 18.42%

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