[SERBADK] QoQ Quarter Result on 30-Jun-2020

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020
Profit Trend
QoQ- 10.59%
YoY- 13.37%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,384,252 1,815,648 1,481,880 1,437,878 1,278,669 1,360,549 1,045,063 20.58%
PBT 127,257 227,324 164,839 166,486 147,685 139,118 137,384 -4.97%
Tax -14,737 -25,221 -16,320 -18,623 -14,083 1,130 -23,180 -26.04%
NP 112,520 202,103 148,519 147,863 133,602 140,248 114,204 -0.98%
-
NP to SH 113,318 202,149 147,996 147,880 133,720 140,883 113,163 0.09%
-
Tax Rate 11.58% 11.09% 9.90% 11.19% 9.54% -0.81% 16.87% -
Total Cost 1,271,732 1,613,545 1,333,361 1,290,015 1,145,067 1,220,301 930,859 23.10%
-
Net Worth 3,895,105 3,301,565 3,166,196 3,068,136 2,513,358 1,548,501 2,364,285 39.44%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 59,353 45,471 43,830 36,780 27,441 16,300 -
Div Payout % - 29.36% 30.73% 29.64% 27.51% 19.48% 14.40% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 3,895,105 3,301,565 3,166,196 3,068,136 2,513,358 1,548,501 2,364,285 39.44%
NOSH 3,727,186 3,390,356 3,390,356 3,390,356 3,083,850 3,083,850 1,468,500 85.96%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.13% 11.13% 10.02% 10.28% 10.45% 10.31% 10.93% -
ROE 2.91% 6.12% 4.67% 4.82% 5.32% 9.10% 4.79% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 37.32 48.94 43.99 42.65 41.72 69.41 71.17 -34.94%
EPS 3.05 5.45 4.39 4.39 4.36 7.19 7.71 -46.08%
DPS 0.00 1.60 1.35 1.30 1.20 1.40 1.11 -
NAPS 1.05 0.89 0.94 0.91 0.82 0.79 1.61 -24.77%
Adjusted Per Share Value based on latest NOSH - 3,390,356
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 37.14 48.71 39.76 38.58 34.31 36.50 28.04 20.58%
EPS 3.04 5.42 3.97 3.97 3.59 3.78 3.04 0.00%
DPS 0.00 1.59 1.22 1.18 0.99 0.74 0.44 -
NAPS 1.0451 0.8858 0.8495 0.8232 0.6743 0.4155 0.6343 39.45%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.70 1.76 1.64 1.65 1.50 2.20 4.25 -
P/RPS 4.56 3.60 3.73 3.87 3.60 3.17 5.97 -16.42%
P/EPS 55.65 32.30 37.33 37.62 34.38 30.61 55.15 0.60%
EY 1.80 3.10 2.68 2.66 2.91 3.27 1.81 -0.36%
DY 0.00 0.91 0.82 0.79 0.80 0.64 0.26 -
P/NAPS 1.62 1.98 1.74 1.81 1.83 2.78 2.64 -27.76%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/06/21 26/02/21 23/11/20 25/08/20 20/05/20 26/02/20 25/11/19 -
Price 0.41 1.71 1.70 1.73 1.79 2.34 4.30 -
P/RPS 1.10 3.49 3.86 4.06 4.29 3.37 6.04 -67.83%
P/EPS 13.42 31.38 38.69 39.44 41.03 32.56 55.80 -61.29%
EY 7.45 3.19 2.58 2.54 2.44 3.07 1.79 158.51%
DY 0.00 0.94 0.79 0.75 0.67 0.60 0.26 -
P/NAPS 0.39 1.92 1.81 1.90 2.18 2.96 2.67 -72.23%

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