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

Stock

[SERBADK] SERBA DINAMIK HOLDINGS BERHAD

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%

Quarter Report

SDHB - Q4 2017 Bursa Announcement V6 (Final).pdf

Latest QR

Upcoming QR

SERBADK's Result

SERBADK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	2,305,176	1,534,955	730,825	2,712,822	1,915,450	1,262,127	612,423	141.77%
YoY %	50.18%	110.03%	-73.06%	41.63%	51.76%	106.09%	-	-
Horiz. %	376.40%	250.64%	119.33%	442.97%	312.77%	206.09%	100.00%	-
PBT	302,795	205,685	96,518	361,188	255,316	169,524	81,210	140.25%
YoY %	47.21%	113.11%	-73.28%	41.47%	50.61%	108.75%	-	-
Horiz. %	372.85%	253.28%	118.85%	444.76%	314.39%	208.75%	100.00%	-
Tax	-23,842	-9,143	-3,784	-54,676	-28,105	-9,322	-3,885	234.82%
YoY %	-160.77%	-141.62%	93.08%	-94.54%	-201.49%	-139.95%	-	-
Horiz. %	613.69%	235.34%	97.40%	1,407.36%	723.42%	239.95%	100.00%	-
NP	278,953	196,542	92,734	306,512	227,211	160,202	77,325	135.03%
YoY %	41.93%	111.94%	-69.75%	34.90%	41.83%	107.18%	-	-
Horiz. %	360.75%	254.18%	119.93%	396.39%	293.84%	207.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	278,611	195,387	92,648	310,023	229,516	161,488	78,329	132.83%
YoY %	42.59%	110.89%	-70.12%	35.08%	42.13%	106.17%	-	-
Horiz. %	355.69%	249.44%	118.28%	395.80%	293.02%	206.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.87%	4.45%	3.92%	15.14%	11.01%	5.50%	4.78%	-
YoY %	76.85%	13.52%	-74.11%	37.51%	100.18%	15.06%	-	-
Horiz. %	164.64%	93.10%	82.01%	316.74%	230.33%	115.06%	100.00%	-
Total Cost	2,026,223	1,338,413	638,091	2,406,310	1,688,239	1,101,925	535,098	142.74%
YoY %	51.39%	109.75%	-73.48%	42.53%	53.21%	105.93%	-	-
Horiz. %	378.66%	250.12%	119.25%	449.70%	315.50%	205.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.01%	9.73%	28.21%	1.96%	2.93%	12.15%	-	-
Horiz. %	170.55%	165.57%	150.89%	117.70%	115.43%	112.15%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	83,704	59,474	27,055	90,780	69,419	49,395	26,782	113.61%
YoY %	40.74%	119.83%	-70.20%	30.77%	40.54%	84.43%	-	-
Horiz. %	312.54%	222.07%	101.02%	338.96%	259.20%	184.43%	100.00%	-
Div Payout %	30.04%	30.44%	29.20%	29.28%	30.25%	30.59%	34.19%	-
YoY %	-1.31%	4.25%	-0.27%	-3.21%	-1.11%	-10.53%	-	-
Horiz. %	87.86%	89.03%	85.41%	85.64%	88.48%	89.47%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
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%
YoY %	3.01%	9.73%	28.21%	1.96%	2.93%	12.15%	-	-
Horiz. %	170.55%	165.57%	150.89%	117.70%	115.43%	112.15%	100.00%	-
NOSH	1,468,500	1,468,500	1,468,500	1,335,000	1,335,000	1,335,000	1,335,000	6.55%
YoY %	0.00%	0.00%	10.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	110.00%	110.00%	110.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	12.10%	12.80%	12.69%	11.30%	11.86%	12.69%	12.63%	-
YoY %	-5.47%	0.87%	12.30%	-4.72%	-6.54%	0.48%	-	-
Horiz. %	95.80%	101.35%	100.48%	89.47%	93.90%	100.48%	100.00%	-
ROE	13.85%	10.00%	5.20%	22.33%	16.86%	12.21%	6.64%	-
YoY %	38.50%	92.31%	-76.71%	32.44%	38.08%	83.89%	-	-
Horiz. %	208.58%	150.60%	78.31%	336.30%	253.92%	183.89%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	156.97	104.53	51.32	203.21	143.48	94.54	50.31	113.37%
YoY %	50.17%	103.68%	-74.75%	41.63%	51.77%	87.91%	-	-
Horiz. %	312.01%	207.77%	102.01%	403.92%	285.19%	187.91%	100.00%	-
EPS	19.16	13.50	6.51	23.87	17.69	12.65	6.43	106.93%
YoY %	41.93%	107.37%	-72.73%	34.93%	39.84%	96.73%	-	-
Horiz. %	297.98%	209.95%	101.24%	371.23%	275.12%	196.73%	100.00%	-
DPS	5.70	4.05	1.90	6.80	5.20	3.70	2.20	88.53%
YoY %	40.74%	113.16%	-72.06%	30.77%	40.54%	68.18%	-	-
Horiz. %	259.09%	184.09%	86.36%	309.09%	236.36%	168.18%	100.00%	-
NAPS	1.37	1.33	1.25	1.04	1.02	0.991	0.969	25.94%
YoY %	3.01%	6.40%	20.19%	1.96%	2.93%	2.27%	-	-
Horiz. %	141.38%	137.25%	129.00%	107.33%	105.26%	102.27%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,335,000
RPS	61.85	41.18	19.61	72.78	51.39	33.86	16.43	141.79%
YoY %	50.19%	109.99%	-73.06%	41.62%	51.77%	106.09%	-	-
Horiz. %	376.45%	250.64%	119.35%	442.97%	312.78%	206.09%	100.00%	-
EPS	7.48	5.24	2.49	8.32	6.16	4.33	2.10	133.05%
YoY %	42.75%	110.44%	-70.07%	35.06%	42.26%	106.19%	-	-
Horiz. %	356.19%	249.52%	118.57%	396.19%	293.33%	206.19%	100.00%	-
DPS	2.25	1.60	0.73	2.44	1.86	1.33	0.72	113.59%
YoY %	40.62%	119.18%	-70.08%	31.18%	39.85%	84.72%	-	-
Horiz. %	312.50%	222.22%	101.39%	338.89%	258.33%	184.72%	100.00%	-
NAPS	0.5398	0.524	0.4776	0.3725	0.3653	0.355	0.3165	42.70%
YoY %	3.02%	9.72%	28.21%	1.97%	2.90%	12.16%	-	-
Horiz. %	170.55%	165.56%	150.90%	117.69%	115.42%	112.16%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-21.86%	-53.30%	318.87%	-1.85%	-22.86%	-35.98%	-	-
Horiz. %	74.09%	94.82%	203.05%	48.48%	49.39%	64.02%	100.00%	-
P/EPS	20.08	24.43	52.57	13.95	13.49	16.45	25.64	-15.02%
YoY %	-17.81%	-53.53%	276.85%	3.41%	-17.99%	-35.84%	-	-
Horiz. %	78.32%	95.28%	205.03%	54.41%	52.61%	64.16%	100.00%	-
EY	4.98	4.09	1.90	7.17	7.41	6.08	3.90	17.68%
YoY %	21.76%	115.26%	-73.50%	-3.24%	21.88%	55.90%	-	-
Horiz. %	127.69%	104.87%	48.72%	183.85%	190.00%	155.90%	100.00%	-
DY	1.50	1.25	0.56	2.10	2.24	1.86	1.33	8.34%
YoY %	20.00%	123.21%	-73.33%	-6.25%	20.43%	39.85%	-	-
Horiz. %	112.78%	93.98%	42.11%	157.89%	168.42%	139.85%	100.00%	-
P/NAPS	2.78	2.44	2.74	3.12	2.27	2.01	1.70	38.76%
YoY %	13.93%	-10.95%	-12.18%	37.44%	12.94%	18.24%	-	-
Horiz. %	163.53%	143.53%	161.18%	183.53%	133.53%	118.24%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-32.51%	-43.72%	268.57%	-4.37%	-9.41%	-51.79%	-	-
Horiz. %	58.47%	86.63%	153.94%	41.77%	43.68%	48.21%	100.00%	-
P/EPS	20.29	28.49	50.87	15.29	15.30	15.79	32.79	-27.36%
YoY %	-28.78%	-43.99%	232.70%	-0.07%	-3.10%	-51.85%	-	-
Horiz. %	61.88%	86.89%	155.14%	46.63%	46.66%	48.15%	100.00%	-
EY	4.93	3.51	1.97	6.54	6.54	6.33	3.05	37.69%
YoY %	40.46%	78.17%	-69.88%	0.00%	3.32%	107.54%	-	-
Horiz. %	161.64%	115.08%	64.59%	214.43%	214.43%	207.54%	100.00%	-
DY	1.48	1.07	0.57	1.92	1.98	1.94	1.04	26.49%
YoY %	38.32%	87.72%	-70.31%	-3.03%	2.06%	86.54%	-	-
Horiz. %	142.31%	102.88%	54.81%	184.62%	190.38%	186.54%	100.00%	-
P/NAPS	2.81	2.85	2.65	3.41	2.58	1.93	2.18	18.42%
YoY %	-1.40%	7.55%	-22.29%	32.17%	33.68%	-11.47%	-	-
Horiz. %	128.90%	130.73%	121.56%	156.42%	118.35%	88.53%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos