[SERBADK] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 42.59%
YoY- 21.39%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,181,970 7,398,327 3,168,072 2,305,176 1,915,450 663,460 0 -
PBT -764,294 833,592 405,711 302,795 255,316 63,454 0 -
Tax -2,183 -88,985 -47,975 -23,842 -28,105 -4,025 0 -
NP -766,477 744,607 357,736 278,953 227,211 59,429 0 -
-
NP to SH -766,631 745,063 355,758 278,611 229,516 55,925 0 -
-
Tax Rate - 10.67% 11.82% 7.87% 11.01% 6.34% - -
Total Cost 1,948,447 6,653,720 2,810,336 2,026,223 1,688,239 604,031 0 -
-
Net Worth 2,188,678 3,895,105 2,364,285 2,011,845 1,361,699 650,497 0 -
Dividend
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 89,725 83,704 69,419 - - -
Div Payout % - - 25.22% 30.04% 30.25% - - -
Equity
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,188,678 3,895,105 2,364,285 2,011,845 1,361,699 650,497 0 -
NOSH 3,727,186 3,727,186 1,468,500 1,468,500 1,335,000 1,063,600 0 -
Ratio Analysis
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -64.85% 10.06% 11.29% 12.10% 11.86% 8.96% 0.00% -
ROE -35.03% 19.13% 15.05% 13.85% 16.86% 8.60% 0.00% -
Per Share
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 31.86 199.44 215.74 156.97 143.48 62.38 0.00 -
EPS -20.67 20.08 24.23 19.16 17.69 5.26 0.00 -
DPS 0.00 0.00 6.11 5.70 5.20 0.00 0.00 -
NAPS 0.59 1.05 1.61 1.37 1.02 0.6116 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,468,500
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 31.71 198.50 85.00 61.85 51.39 17.80 0.00 -
EPS -20.57 19.99 9.54 7.48 6.16 1.50 0.00 -
DPS 0.00 0.00 2.41 2.25 1.86 0.00 0.00 -
NAPS 0.5872 1.0451 0.6343 0.5398 0.3653 0.1745 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/22 31/03/21 30/09/19 28/09/18 29/09/17 - - -
Price 0.35 1.70 4.25 3.81 2.32 0.00 0.00 -
P/RPS 1.10 0.85 1.97 2.43 1.62 0.00 0.00 -
P/EPS -1.69 8.46 17.54 20.08 13.49 0.00 0.00 -
EY -59.05 11.81 5.70 4.98 7.41 0.00 0.00 -
DY 0.00 0.00 1.44 1.50 2.24 0.00 0.00 -
P/NAPS 0.59 1.62 2.64 2.78 2.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/05/22 25/06/21 25/11/19 27/11/18 21/11/17 06/02/17 - -
Price 0.11 0.41 4.30 3.85 2.63 0.00 0.00 -
P/RPS 0.35 0.21 1.99 2.45 1.83 0.00 0.00 -
P/EPS -0.53 2.04 17.75 20.29 15.30 0.00 0.00 -
EY -187.87 48.99 5.63 4.93 6.54 0.00 0.00 -
DY 0.00 0.00 1.42 1.48 1.98 0.00 0.00 -
P/NAPS 0.19 0.39 2.67 2.81 2.58 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