[SERBADK] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 4.62%
YoY- 38.88%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 5,207,087 5,558,976 3,536,736 2,831,224 2,007,651 23.56%
PBT 330,378 618,128 462,018 376,496 248,584 6.51%
Tax -44,232 -47,896 -53,105 -54,574 -15,126 26.90%
NP 286,146 570,232 408,913 321,922 233,458 4.62%
-
NP to SH 288,271 570,479 407,406 324,343 233,539 4.78%
-
Tax Rate 13.39% 7.75% 11.49% 14.50% 6.08% -
Total Cost 4,920,941 4,988,744 3,127,823 2,509,302 1,774,193 25.41%
-
Net Worth 3,858,008 3,166,196 2,158,695 1,780,000 1,179,653 30.09%
Dividend
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div 59,353 153,525 123,353 88,465 26,782 19.32%
Div Payout % 20.59% 26.91% 30.28% 27.28% 11.47% -
Equity
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 3,858,008 3,166,196 2,158,695 1,780,000 1,179,653 30.09%
NOSH 3,727,186 3,390,356 1,468,500 1,468,500 1,335,000 25.60%
Ratio Analysis
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.50% 10.26% 11.56% 11.37% 11.63% -
ROE 7.47% 18.02% 18.87% 18.22% 19.80% -
Per Share
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 140.37 165.04 240.84 198.82 164.91 -3.51%
EPS 7.77 16.94 27.74 22.78 19.18 -18.17%
DPS 1.60 4.56 8.40 6.21 2.20 -6.82%
NAPS 1.04 0.94 1.47 1.25 0.969 1.58%
Adjusted Per Share Value based on latest NOSH - 1,468,500
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 139.71 149.15 94.89 75.96 53.87 23.56%
EPS 7.73 15.31 10.93 8.70 6.27 4.75%
DPS 1.59 4.12 3.31 2.37 0.72 19.23%
NAPS 1.0351 0.8495 0.5792 0.4776 0.3165 30.09%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 0.32 1.64 3.77 3.42 1.65 -
P/RPS 0.23 0.99 1.57 1.72 1.00 -27.84%
P/EPS 4.12 9.68 13.59 15.02 8.60 -15.07%
EY 24.28 10.33 7.36 6.66 11.63 17.75%
DY 5.00 2.78 2.23 1.82 1.33 34.17%
P/NAPS 0.31 1.74 2.56 2.74 1.70 -31.46%
Price Multiplier on Announcement Date
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/11/21 23/11/20 29/05/19 22/05/18 - -
Price 0.35 1.70 4.06 3.31 0.00 -
P/RPS 0.25 1.03 1.69 1.66 0.00 -
P/EPS 4.50 10.04 14.63 14.53 0.00 -
EY 22.20 9.96 6.83 6.88 0.00 -
DY 4.57 2.68 2.07 1.88 0.00 -
P/NAPS 0.34 1.81 2.76 2.65 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