[SERBADK] YoY TTM Result on 30-Jun-2021 [#4]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -21.75%
YoY- -10.69%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 331,706 1,352,222 5,889,622 4,528,620 3,283,174 2,712,822 1,395,228 -19.83%
PBT -1,269,795 -1,092,167 534,231 544,829 434,051 361,188 167,374 -
Tax -800 -2,444 -57,313 -46,845 -44,783 -54,675 -11,241 -33.41%
NP -1,270,595 -1,094,611 476,918 497,984 389,268 306,513 156,133 -
-
NP to SH -1,272,198 -1,094,396 478,381 496,641 387,903 310,024 155,210 -
-
Tax Rate - - 10.73% 8.60% 10.32% 15.14% 6.72% -
Total Cost 1,602,301 2,446,833 5,412,704 4,030,636 2,893,906 2,406,309 1,239,095 4.03%
-
Net Worth 633,621 1,891,908 3,895,105 1,548,501 2,099,954 1,388,399 808,593 -3.68%
Dividend
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 104,825 117,167 116,634 88,192 - -
Div Payout % - - 21.91% 23.59% 30.07% 28.45% - -
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 1,388,399 808,593 -3.68%
NOSH 3,727,186 3,727,186 3,727,186 3,083,850 1,468,500 1,335,000 1,063,938 21.27%
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 -383.05% -80.95% 8.10% 11.00% 11.86% 11.30% 11.19% -
ROE -200.78% -57.85% 12.28% 32.07% 18.47% 22.33% 19.20% -
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 8.90 36.45 158.77 231.04 223.57 203.21 131.14 -33.89%
EPS -34.13 -29.50 12.90 25.34 26.41 23.22 14.59 -
DPS 0.00 0.00 2.83 5.98 7.94 6.61 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 - 3,727,186
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 8.90 36.28 158.02 121.50 88.09 72.78 37.43 -19.83%
EPS -34.13 -29.36 12.83 13.32 10.41 8.32 4.16 -
DPS 0.00 0.00 2.81 3.14 3.13 2.37 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 0.22 0.25 0.21 0.95 1.69 1.59 0.00 -
P/EPS -0.06 -0.31 2.56 8.68 14.31 13.95 0.00 -
EY -1,706.65 -327.79 39.08 11.52 6.99 7.17 0.00 -
DY 0.00 0.00 8.56 2.72 2.10 2.04 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 - -
Price 0.02 0.03 0.335 2.34 3.96 3.55 0.00 -
P/RPS 0.22 0.08 0.21 1.01 1.77 1.75 0.00 -
P/EPS -0.06 -0.10 2.60 9.24 14.99 15.29 0.00 -
EY -1,706.65 -983.38 38.49 10.83 6.67 6.54 0.00 -
DY 0.00 0.00 8.44 2.55 2.01 1.86 0.00 -
P/NAPS 0.12 0.06 0.32 2.96 2.77 3.41 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