[SERBADK] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 39.6%
YoY- 28.03%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 403,234 1,352,222 8,606,169 4,528,621 3,283,174 2,712,822 1,408,556 -17.50%
PBT -1,297,730 -1,092,165 848,403 544,828 434,052 361,188 166,604 -
Tax -589 -2,443 -90,021 -46,845 -44,783 -54,676 -15,164 -39.33%
NP -1,298,319 -1,094,608 758,382 497,983 389,269 306,512 151,440 -
-
NP to SH -1,300,171 -1,094,394 759,980 496,640 387,904 310,023 151,831 -
-
Tax Rate - - 10.61% 8.60% 10.32% 15.14% 9.10% -
Total Cost 1,701,553 2,446,830 7,847,787 4,030,638 2,893,905 2,406,310 1,257,116 4.76%
-
Net Worth 633,621 1,891,908 3,895,105 1,548,501 2,099,954 1,388,399 808,395 -3.67%
Dividend
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 202,174 147,205 117,480 90,780 - -
Div Payout % - - 26.60% 29.64% 30.29% 29.28% - -
Equity
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 633,621 1,891,908 3,895,105 1,548,501 2,099,954 1,388,399 808,395 -3.67%
NOSH 3,727,186 3,727,186 3,727,186 3,083,850 1,468,500 1,335,000 1,063,678 21.28%
Ratio Analysis
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -321.98% -80.95% 8.81% 11.00% 11.86% 11.30% 10.75% -
ROE -205.20% -57.85% 19.51% 32.07% 18.47% 22.33% 18.78% -
Per Share
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.82 36.45 232.00 231.04 223.57 203.21 132.42 -31.98%
EPS -34.88 -29.50 20.49 31.19 26.61 23.87 14.28 -
DPS 0.00 0.00 5.45 7.51 8.00 6.80 0.00 -
NAPS 0.17 0.51 1.05 0.79 1.43 1.04 0.76 -20.58%
Adjusted Per Share Value based on latest NOSH - 3,083,850
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.82 36.28 230.90 121.50 88.09 72.78 37.79 -17.50%
EPS -34.88 -29.36 20.39 13.32 10.41 8.32 4.07 -
DPS 0.00 0.00 5.42 3.95 3.15 2.44 0.00 -
NAPS 0.17 0.5076 1.0451 0.4155 0.5634 0.3725 0.2169 -3.67%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 29/12/17 - -
Price 0.02 0.09 0.33 2.20 3.78 3.24 0.00 -
P/RPS 0.18 0.25 0.14 0.95 1.69 1.59 0.00 -
P/EPS -0.06 -0.31 1.61 8.68 14.31 13.95 0.00 -
EY -1,744.17 -327.79 62.08 11.52 6.99 7.17 0.00 -
DY 0.00 0.00 16.52 3.41 2.12 2.10 0.00 -
P/NAPS 0.12 0.18 0.31 2.78 2.64 3.12 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 08/09/23 30/08/22 29/09/21 26/02/20 27/02/19 26/02/18 28/02/17 -
Price 0.02 0.03 0.335 2.34 3.96 3.55 1.70 -
P/RPS 0.18 0.08 0.14 1.01 1.77 1.75 1.28 -26.05%
P/EPS -0.06 -0.10 1.64 9.24 14.99 15.29 11.91 -
EY -1,744.17 -983.38 61.15 10.83 6.67 6.54 8.40 -
DY 0.00 0.00 16.27 3.21 2.02 1.92 0.00 -
P/NAPS 0.12 0.06 0.32 2.96 2.77 3.41 2.24 -36.26%

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