[SERBADK] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -48.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,712,822 1,915,450 1,262,127 612,423 1,408,556 663,460 151,953 579.50%
PBT 361,188 255,316 169,524 81,210 166,604 63,454 15,070 726.48%
Tax -54,676 -28,105 -9,322 -3,885 -15,164 -4,025 -1,392 1047.80%
NP 306,512 227,211 160,202 77,325 151,440 59,429 13,678 690.35%
-
NP to SH 310,023 229,516 161,488 78,329 151,831 55,925 13,663 696.94%
-
Tax Rate 15.14% 11.01% 5.50% 4.78% 9.10% 6.34% 9.24% -
Total Cost 2,406,310 1,688,239 1,101,925 535,098 1,257,116 604,031 138,275 568.05%
-
Net Worth 1,388,399 1,361,699 1,322,984 1,179,653 808,395 650,497 0 -
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 90,780 69,419 49,395 26,782 - - - -
Div Payout % 29.28% 30.25% 30.59% 34.19% - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,388,399 1,361,699 1,322,984 1,179,653 808,395 650,497 0 -
NOSH 1,335,000 1,335,000 1,335,000 1,335,000 1,063,678 1,063,600 1,067,421 16.03%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.30% 11.86% 12.69% 12.63% 10.75% 8.96% 9.00% -
ROE 22.33% 16.86% 12.21% 6.64% 18.78% 8.60% 0.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 203.21 143.48 94.54 50.31 132.42 62.38 14.24 485.49%
EPS 23.87 17.69 12.65 6.43 14.28 5.26 1.28 599.48%
DPS 6.80 5.20 3.70 2.20 0.00 0.00 0.00 -
NAPS 1.04 1.02 0.991 0.969 0.76 0.6116 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,335,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.78 51.39 33.86 16.43 37.79 17.80 4.08 579.13%
EPS 8.32 6.16 4.33 2.10 4.07 1.50 0.37 692.17%
DPS 2.44 1.86 1.33 0.72 0.00 0.00 0.00 -
NAPS 0.3725 0.3653 0.355 0.3165 0.2169 0.1745 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 - - - -
Price 3.24 2.32 1.99 1.65 0.00 0.00 0.00 -
P/RPS 1.59 1.62 2.10 3.28 0.00 0.00 0.00 -
P/EPS 13.95 13.49 16.45 25.64 0.00 0.00 0.00 -
EY 7.17 7.41 6.08 3.90 0.00 0.00 0.00 -
DY 2.10 2.24 1.86 1.33 0.00 0.00 0.00 -
P/NAPS 3.12 2.27 2.01 1.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 21/11/17 11/08/17 19/05/17 28/02/17 06/02/17 - -
Price 3.55 2.63 1.91 2.11 1.70 0.00 0.00 -
P/RPS 1.75 1.83 2.02 4.19 1.28 0.00 0.00 -
P/EPS 15.29 15.30 15.79 32.79 11.91 0.00 0.00 -
EY 6.54 6.54 6.33 3.05 8.40 0.00 0.00 -
DY 1.92 1.98 1.94 1.04 0.00 0.00 0.00 -
P/NAPS 3.41 2.58 1.93 2.18 2.24 0.00 0.00 -

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
Post a Comment