[SERBADK] YoY Annual (Unaudited) Result on 31-Dec-2017 [#4]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
YoY- 104.19%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 6,014,075 4,528,621 3,283,174 2,712,822 1,408,556 0 -
PBT 706,337 544,828 434,052 361,188 166,604 0 -
Tax -74,248 -46,845 -44,783 -54,676 -15,164 0 -
NP 632,089 497,983 389,269 306,512 151,440 0 -
-
NP to SH 631,745 496,640 387,904 310,023 151,831 0 -
-
Tax Rate 10.51% 8.60% 10.32% 15.14% 9.10% - -
Total Cost 5,381,986 4,030,638 2,893,905 2,406,310 1,257,116 0 -
-
Net Worth 3,301,565 1,548,501 2,099,954 1,388,399 808,395 0 -
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 202,174 147,205 117,480 90,780 - - -
Div Payout % 32.00% 29.64% 30.29% 29.28% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 3,301,565 1,548,501 2,099,954 1,388,399 808,395 0 -
NOSH 3,390,356 3,083,850 1,468,500 1,335,000 1,063,678 0 -
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.51% 11.00% 11.86% 11.30% 10.75% 0.00% -
ROE 19.13% 32.07% 18.47% 22.33% 18.78% 0.00% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 162.12 231.04 223.57 203.21 132.42 0.00 -
EPS 17.03 31.19 26.61 23.87 14.28 0.00 -
DPS 5.45 7.51 8.00 6.80 0.00 0.00 -
NAPS 0.89 0.79 1.43 1.04 0.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,335,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 161.36 121.50 88.09 72.78 37.79 0.00 -
EPS 16.95 13.32 10.41 8.32 4.07 0.00 -
DPS 5.42 3.95 3.15 2.44 0.00 0.00 -
NAPS 0.8858 0.4155 0.5634 0.3725 0.2169 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 - - -
Price 1.76 2.20 3.78 3.24 0.00 0.00 -
P/RPS 1.09 0.95 1.69 1.59 0.00 0.00 -
P/EPS 10.33 8.68 14.31 13.95 0.00 0.00 -
EY 9.68 11.52 6.99 7.17 0.00 0.00 -
DY 3.10 3.41 2.12 2.10 0.00 0.00 -
P/NAPS 1.98 2.78 2.64 3.12 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 26/02/21 26/02/20 27/02/19 26/02/18 28/02/17 - -
Price 1.71 2.34 3.96 3.55 1.70 0.00 -
P/RPS 1.05 1.01 1.77 1.75 1.28 0.00 -
P/EPS 10.04 9.24 14.99 15.29 11.91 0.00 -
EY 9.96 10.83 6.67 6.54 8.40 0.00 -
DY 3.19 3.21 2.02 1.92 0.00 0.00 -
P/NAPS 1.92 2.96 2.77 3.41 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