[SERBADK] QoQ 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

Q4 2019 Bursa Announcement.pdf

Latest QR

Upcoming QR

SERBADK's Result

SERBADK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Cumulative Result
Revenue	4,198,427	2,716,547	1,278,669	4,528,621	3,168,072	2,123,009	984,387	162.30%
YoY %	54.55%	112.45%	-71.76%	42.95%	49.23%	115.67%	-	-
Horiz. %	426.50%	275.96%	129.89%	460.04%	321.83%	215.67%	100.00%	-
PBT	479,011	314,172	147,685	544,828	405,711	268,326	124,485	144.95%
YoY %	52.47%	112.73%	-72.89%	34.29%	51.20%	115.55%	-	-
Horiz. %	384.79%	252.38%	118.64%	437.67%	325.91%	215.55%	100.00%	-
Tax	-49,027	-32,707	-14,083	-46,845	-47,975	-24,795	-12,106	153.42%
YoY %	-49.90%	-132.24%	69.94%	2.36%	-93.49%	-104.82%	-	-
Horiz. %	404.98%	270.17%	116.33%	386.96%	396.29%	204.82%	100.00%	-
NP	429,984	281,465	133,602	497,983	357,736	243,531	112,379	144.03%
YoY %	52.77%	110.67%	-73.17%	39.20%	46.90%	116.71%	-	-
Horiz. %	382.62%	250.46%	118.89%	443.13%	318.33%	216.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	429,596	281,600	133,720	496,640	355,758	242,594	112,151	144.21%
YoY %	52.56%	110.59%	-73.08%	39.60%	46.65%	116.31%	-	-
Horiz. %	383.05%	251.09%	119.23%	442.83%	317.21%	216.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.24%	10.41%	9.54%	8.60%	11.82%	9.24%	9.72%	-
YoY %	-1.63%	9.12%	10.93%	-27.24%	27.92%	-4.94%	-	-
Horiz. %	105.35%	107.10%	98.15%	88.48%	121.60%	95.06%	100.00%	-
Total Cost	3,768,443	2,435,082	1,145,067	4,030,638	2,810,336	1,879,478	872,008	164.60%
YoY %	54.76%	112.66%	-71.59%	43.42%	49.53%	115.53%	-	-
Horiz. %	432.16%	279.25%	131.31%	462.22%	322.28%	215.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,166,196	3,068,136	2,513,358	1,548,501	2,364,285	2,261,489	2,158,695	29.00%
YoY %	3.20%	22.07%	62.31%	-34.50%	4.55%	4.76%	-	-
Horiz. %	146.67%	142.13%	116.43%	71.73%	109.52%	104.76%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	129,679	84,289	36,780	147,205	89,725	73,425	33,775	144.59%
YoY %	53.85%	129.17%	-75.01%	64.06%	22.20%	117.39%	-	-
Horiz. %	383.95%	249.56%	108.90%	435.84%	265.66%	217.39%	100.00%	-
Div Payout %	30.19%	29.93%	27.51%	29.64%	25.22%	30.27%	30.12%	-
YoY %	0.87%	8.80%	-7.19%	17.53%	-16.68%	0.50%	-	-
Horiz. %	100.23%	99.37%	91.33%	98.41%	83.73%	100.50%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	3,166,196	3,068,136	2,513,358	1,548,501	2,364,285	2,261,489	2,158,695	29.00%
YoY %	3.20%	22.07%	62.31%	-34.50%	4.55%	4.76%	-	-
Horiz. %	146.67%	142.13%	116.43%	71.73%	109.52%	104.76%	100.00%	-
NOSH	3,390,356	3,390,356	3,083,850	3,083,850	1,468,500	1,468,500	1,468,500	74.41%
YoY %	0.00%	9.94%	0.00%	110.00%	0.00%	0.00%	-	-
Horiz. %	230.87%	230.87%	210.00%	210.00%	100.00%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	10.24%	10.36%	10.45%	11.00%	11.29%	11.47%	11.42%	-
YoY %	-1.16%	-0.86%	-5.00%	-2.57%	-1.57%	0.44%	-	-
Horiz. %	89.67%	90.72%	91.51%	96.32%	98.86%	100.44%	100.00%	-
ROE	13.57%	9.18%	5.32%	32.07%	15.05%	10.73%	5.20%	-
YoY %	47.82%	72.56%	-83.41%	113.09%	40.26%	106.35%	-	-
Horiz. %	260.96%	176.54%	102.31%	616.73%	289.42%	206.35%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	124.65	80.57	41.72	231.04	215.74	144.57	67.03	51.05%
YoY %	54.71%	93.12%	-81.94%	7.09%	49.23%	115.68%	-	-
Horiz. %	185.96%	120.20%	62.24%	344.68%	321.86%	215.68%	100.00%	-
EPS	12.75	8.35	4.36	31.19	24.23	16.52	7.64	40.56%
YoY %	52.69%	91.51%	-86.02%	28.72%	46.67%	116.23%	-	-
Horiz. %	166.88%	109.29%	57.07%	408.25%	317.15%	216.23%	100.00%	-
DPS	3.85	2.50	1.20	7.51	6.11	5.00	2.30	40.84%
YoY %	54.00%	108.33%	-84.02%	22.91%	22.20%	117.39%	-	-
Horiz. %	167.39%	108.70%	52.17%	326.52%	265.65%	217.39%	100.00%	-
NAPS	0.94	0.91	0.82	0.79	1.61	1.54	1.47	-25.71%
YoY %	3.30%	10.98%	3.80%	-50.93%	4.55%	4.76%	-	-
Horiz. %	63.95%	61.90%	55.78%	53.74%	109.52%	104.76%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,083,850
RPS	112.64	72.88	34.31	121.50	85.00	56.96	26.41	162.30%
YoY %	54.56%	112.42%	-71.76%	42.94%	49.23%	115.68%	-	-
Horiz. %	426.51%	275.96%	129.91%	460.05%	321.85%	215.68%	100.00%	-
EPS	11.53	7.56	3.59	13.32	9.54	6.51	3.01	144.21%
YoY %	52.51%	110.58%	-73.05%	39.62%	46.54%	116.28%	-	-
Horiz. %	383.06%	251.16%	119.27%	442.52%	316.94%	216.28%	100.00%	-
DPS	3.48	2.26	0.99	3.95	2.41	1.97	0.91	143.94%
YoY %	53.98%	128.28%	-74.94%	63.90%	22.34%	116.48%	-	-
Horiz. %	382.42%	248.35%	108.79%	434.07%	264.84%	216.48%	100.00%	-
NAPS	0.8495	0.8232	0.6743	0.4155	0.6343	0.6068	0.5792	28.99%
YoY %	3.19%	22.08%	62.29%	-34.49%	4.53%	4.77%	-	-
Horiz. %	146.67%	142.13%	116.42%	71.74%	109.51%	104.77%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	1.64	1.65	1.50	2.20	4.25	4.03	3.77	-
P/RPS	1.32	2.05	3.60	0.95	1.97	2.79	5.62	-61.83%
YoY %	-35.61%	-43.06%	278.95%	-51.78%	-29.39%	-50.36%	-	-
Horiz. %	23.49%	36.48%	64.06%	16.90%	35.05%	49.64%	100.00%	-
P/EPS	12.86	19.76	34.38	8.68	17.54	24.39	49.36	-59.10%
YoY %	-34.92%	-42.52%	296.08%	-50.51%	-28.09%	-50.59%	-	-
Horiz. %	26.05%	40.03%	69.65%	17.59%	35.53%	49.41%	100.00%	-
EY	7.78	5.06	2.91	11.52	5.70	4.10	2.03	144.30%
YoY %	53.75%	73.88%	-74.74%	102.11%	39.02%	101.97%	-	-
Horiz. %	383.25%	249.26%	143.35%	567.49%	280.79%	201.97%	100.00%	-
DY	2.35	1.52	0.80	3.41	1.44	1.24	0.61	145.14%
YoY %	54.61%	90.00%	-76.54%	136.81%	16.13%	103.28%	-	-
Horiz. %	385.25%	249.18%	131.15%	559.02%	236.07%	203.28%	100.00%	-
P/NAPS	1.74	1.81	1.83	2.78	2.64	2.62	2.56	-22.64%
YoY %	-3.87%	-1.09%	-34.17%	5.30%	0.76%	2.34%	-	-
Horiz. %	67.97%	70.70%	71.48%	108.59%	103.12%	102.34%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	23/11/20	25/08/20	20/05/20	26/02/20	25/11/19	22/08/19	29/05/19	-
Price	1.70	1.73	1.79	2.34	4.30	4.39	4.06	-
P/RPS	1.36	2.15	4.29	1.01	1.99	3.04	6.06	-62.96%
YoY %	-36.74%	-49.88%	324.75%	-49.25%	-34.54%	-49.83%	-	-
Horiz. %	22.44%	35.48%	70.79%	16.67%	32.84%	50.17%	100.00%	-
P/EPS	13.33	20.71	41.03	9.24	17.75	26.57	53.16	-60.13%
YoY %	-35.63%	-49.52%	344.05%	-47.94%	-33.20%	-50.02%	-	-
Horiz. %	25.08%	38.96%	77.18%	17.38%	33.39%	49.98%	100.00%	-
EY	7.50	4.83	2.44	10.83	5.63	3.76	1.88	150.90%
YoY %	55.28%	97.95%	-77.47%	92.36%	49.73%	100.00%	-	-
Horiz. %	398.94%	256.91%	129.79%	576.06%	299.47%	200.00%	100.00%	-
DY	2.26	1.45	0.67	3.21	1.42	1.14	0.57	149.88%
YoY %	55.86%	116.42%	-79.13%	126.06%	24.56%	100.00%	-	-
Horiz. %	396.49%	254.39%	117.54%	563.16%	249.12%	200.00%	100.00%	-
P/NAPS	1.81	1.90	2.18	2.96	2.67	2.85	2.76	-24.45%
YoY %	-4.74%	-12.84%	-26.35%	10.86%	-6.32%	3.26%	-	-
Horiz. %	65.58%	68.84%	78.99%	107.25%	96.74%	103.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos