[SERBADK] QoQ TTM 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- 50.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
TTM 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 2,647,219 2,505,402 2,007,651 1,395,228 663,459 151,953 579.50%
PBT 361,188 359,236 321,828 248,584 167,374 63,454 15,070 726.48%
Tax -54,675 -35,321 -19,171 -15,126 -11,241 -4,025 -1,392 1047.79%
NP 306,513 323,915 302,657 233,458 156,133 59,429 13,678 690.35%
-
NP to SH 310,024 329,739 306,372 233,539 155,210 58,622 13,663 696.94%
-
Tax Rate 15.14% 9.83% 5.96% 6.08% 6.72% 6.34% 9.24% -
Total Cost 2,406,309 2,323,304 2,202,745 1,774,193 1,239,095 604,030 138,275 568.05%
-
Net Worth 1,388,399 1,361,699 1,322,984 1,179,653 808,593 650,497 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 88,192 66,832 46,807 26,782 - - - -
Div Payout % 28.45% 20.27% 15.28% 11.47% - - - -
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 1,179,653 808,593 650,497 0 -
NOSH 1,335,000 1,335,000 1,335,000 1,335,000 1,063,938 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% 12.24% 12.08% 11.63% 11.19% 8.96% 9.00% -
ROE 22.33% 24.22% 23.16% 19.80% 19.20% 9.01% 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 203.21 198.29 187.67 164.91 131.14 62.38 14.24 485.49%
EPS 23.22 24.70 22.95 19.18 14.59 5.51 1.28 586.76%
DPS 6.61 5.01 3.51 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 71.02 67.22 53.87 37.43 17.80 4.08 579.13%
EPS 8.32 8.85 8.22 6.27 4.16 1.57 0.37 692.17%
DPS 2.37 1.79 1.26 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 1.17 1.06 1.00 0.00 0.00 0.00 -
P/EPS 13.95 9.39 8.67 8.60 0.00 0.00 0.00 -
EY 7.17 10.65 11.53 11.63 0.00 0.00 0.00 -
DY 2.04 2.16 1.76 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 - - - - -
Price 3.55 2.63 1.91 0.00 0.00 0.00 0.00 -
P/RPS 1.75 1.33 1.02 0.00 0.00 0.00 0.00 -
P/EPS 15.29 10.65 8.32 0.00 0.00 0.00 0.00 -
EY 6.54 9.39 12.02 0.00 0.00 0.00 0.00 -
DY 1.86 1.90 1.84 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 2.58 1.93 0.00 0.00 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