[SERBADK] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
11-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 106.17%
YoY- 1081.94%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 730,825 2,712,822 1,915,450 1,262,127 612,423 1,408,556 663,460 6.66%
PBT 96,518 361,188 255,316 169,524 81,210 166,604 63,454 32.29%
Tax -3,784 -54,676 -28,105 -9,322 -3,885 -15,164 -4,025 -4.03%
NP 92,734 306,512 227,211 160,202 77,325 151,440 59,429 34.56%
-
NP to SH 92,648 310,023 229,516 161,488 78,329 151,831 55,925 40.05%
-
Tax Rate 3.92% 15.14% 11.01% 5.50% 4.78% 9.10% 6.34% -
Total Cost 638,091 2,406,310 1,688,239 1,101,925 535,098 1,257,116 604,031 3.72%
-
Net Worth 1,780,000 1,388,399 1,361,699 1,322,984 1,179,653 808,395 650,497 95.75%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 27,055 90,780 69,419 49,395 26,782 - - -
Div Payout % 29.20% 29.28% 30.25% 30.59% 34.19% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,780,000 1,388,399 1,361,699 1,322,984 1,179,653 808,395 650,497 95.75%
NOSH 1,468,500 1,335,000 1,335,000 1,335,000 1,335,000 1,063,678 1,063,600 24.01%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.69% 11.30% 11.86% 12.69% 12.63% 10.75% 8.96% -
ROE 5.20% 22.33% 16.86% 12.21% 6.64% 18.78% 8.60% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 51.32 203.21 143.48 94.54 50.31 132.42 62.38 -12.21%
EPS 6.51 23.87 17.69 12.65 6.43 14.28 5.26 15.28%
DPS 1.90 6.80 5.20 3.70 2.20 0.00 0.00 -
NAPS 1.25 1.04 1.02 0.991 0.969 0.76 0.6116 61.12%
Adjusted Per Share Value based on latest NOSH - 1,335,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 19.61 72.78 51.39 33.86 16.43 37.79 17.80 6.67%
EPS 2.49 8.32 6.16 4.33 2.10 4.07 1.50 40.24%
DPS 0.73 2.44 1.86 1.33 0.72 0.00 0.00 -
NAPS 0.4776 0.3725 0.3653 0.355 0.3165 0.2169 0.1745 95.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 - - -
Price 3.42 3.24 2.32 1.99 1.65 0.00 0.00 -
P/RPS 6.66 1.59 1.62 2.10 3.28 0.00 0.00 -
P/EPS 52.57 13.95 13.49 16.45 25.64 0.00 0.00 -
EY 1.90 7.17 7.41 6.08 3.90 0.00 0.00 -
DY 0.56 2.10 2.24 1.86 1.33 0.00 0.00 -
P/NAPS 2.74 3.12 2.27 2.01 1.70 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 26/02/18 21/11/17 11/08/17 19/05/17 28/02/17 06/02/17 -
Price 3.31 3.55 2.63 1.91 2.11 1.70 0.00 -
P/RPS 6.45 1.75 1.83 2.02 4.19 1.28 0.00 -
P/EPS 50.87 15.29 15.30 15.79 32.79 11.91 0.00 -
EY 1.97 6.54 6.54 6.33 3.05 8.40 0.00 -
DY 0.57 1.92 1.98 1.94 1.04 0.00 0.00 -
P/NAPS 2.65 3.41 2.58 1.93 2.18 2.24 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