[SERBADK] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 6.88%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 495,811 2,389,812 6,119,658 4,146,069 3,102,548 2,647,219 663,459 -4.38%
PBT -1,493,491 -749,484 685,906 536,966 408,668 359,236 63,454 -
Tax -1,060 -3,219 -74,901 -68,915 -50,413 -35,321 -4,025 -18.55%
NP -1,494,551 -752,703 611,005 468,051 358,255 323,915 59,429 -
-
NP to SH -1,494,939 -751,714 611,343 465,050 359,119 329,739 58,622 -
-
Tax Rate - - 10.92% 12.83% 12.34% 9.83% 6.34% -
Total Cost 1,990,362 3,142,515 5,508,653 3,678,018 2,744,293 2,323,304 604,030 20.13%
-
Net Worth 745,437 2,188,678 3,895,105 2,364,285 2,011,845 1,361,699 650,497 2.11%
Dividend
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - 148,656 123,500 104,218 66,832 - -
Div Payout % - - 24.32% 26.56% 29.02% 20.27% - -
Equity
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 745,437 2,188,678 3,895,105 2,364,285 2,011,845 1,361,699 650,497 2.11%
NOSH 3,727,186 3,727,186 3,727,186 1,468,500 1,468,500 1,335,000 1,063,600 21.27%
Ratio Analysis
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -301.44% -31.50% 9.98% 11.29% 11.55% 12.24% 8.96% -
ROE -200.55% -34.35% 15.70% 19.67% 17.85% 24.22% 9.01% -
Per Share
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 13.30 64.42 164.97 282.33 211.27 198.29 62.38 -21.15%
EPS -40.11 -20.26 16.48 31.67 24.45 24.70 5.51 -
DPS 0.00 0.00 4.01 8.41 7.10 5.01 0.00 -
NAPS 0.20 0.59 1.05 1.61 1.37 1.02 0.6116 -15.79%
Adjusted Per Share Value based on latest NOSH - 1,468,500
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 13.30 64.12 164.19 111.24 83.24 71.02 17.80 -4.38%
EPS -40.11 -20.17 16.40 12.48 9.64 8.85 1.57 -
DPS 0.00 0.00 3.99 3.31 2.80 1.79 0.00 -
NAPS 0.20 0.5872 1.0451 0.6343 0.5398 0.3653 0.1745 2.12%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 30/09/19 28/09/18 29/09/17 - -
Price 0.02 0.35 1.70 4.25 3.81 2.32 0.00 -
P/RPS 0.15 0.54 1.03 1.51 1.80 1.17 0.00 -
P/EPS -0.05 -1.73 10.32 13.42 15.58 9.39 0.00 -
EY -2,005.45 -57.90 9.69 7.45 6.42 10.65 0.00 -
DY 0.00 0.00 2.36 1.98 1.86 2.16 0.00 -
P/NAPS 0.10 0.59 1.62 2.64 2.78 2.27 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 14/06/23 30/05/22 25/06/21 25/11/19 27/11/18 21/11/17 - -
Price 0.02 0.11 0.41 4.30 3.85 2.63 0.00 -
P/RPS 0.15 0.17 0.25 1.52 1.82 1.33 0.00 -
P/EPS -0.05 -0.54 2.49 13.58 15.74 10.65 0.00 -
EY -2,005.45 -184.22 40.19 7.36 6.35 9.39 0.00 -
DY 0.00 0.00 9.77 1.96 1.84 1.90 0.00 -
P/NAPS 0.10 0.19 0.39 2.67 2.81 2.58 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