[SERBADK] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
06-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 172.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 4,224,096 3,073,568 2,553,933 884,613 0 -
PBT 540,948 403,726 340,421 84,605 0 -
Tax -63,966 -31,789 -37,473 -5,366 0 -
NP 476,981 371,937 302,948 79,238 0 -
-
NP to SH 474,344 371,481 306,021 74,566 0 -
-
Tax Rate 11.82% 7.87% 11.01% 6.34% - -
Total Cost 3,747,114 2,701,630 2,250,985 805,374 0 -
-
Net Worth 2,364,285 2,011,845 1,361,699 650,497 0 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 119,633 111,605 92,559 - - -
Div Payout % 25.22% 30.04% 30.25% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,364,285 2,011,845 1,361,699 650,497 0 -
NOSH 1,468,500 1,468,500 1,335,000 1,063,600 0 -
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 11.29% 12.10% 11.86% 8.96% 0.00% -
ROE 20.06% 18.46% 22.47% 11.46% 0.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 287.65 209.30 191.31 83.17 0.00 -
EPS 32.31 25.55 23.59 7.01 0.00 -
DPS 8.15 7.60 6.93 0.00 0.00 -
NAPS 1.61 1.37 1.02 0.6116 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,063,600
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 113.33 82.46 68.52 23.73 0.00 -
EPS 12.73 9.97 8.21 2.00 0.00 -
DPS 3.21 2.99 2.48 0.00 0.00 -
NAPS 0.6343 0.5398 0.3653 0.1745 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/19 28/09/18 29/09/17 - - -
Price 4.25 3.81 2.32 0.00 0.00 -
P/RPS 1.48 1.82 1.21 0.00 0.00 -
P/EPS 13.16 15.06 10.12 0.00 0.00 -
EY 7.60 6.64 9.88 0.00 0.00 -
DY 1.92 1.99 2.99 0.00 0.00 -
P/NAPS 2.64 2.78 2.27 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/19 27/11/18 21/11/17 06/02/17 - -
Price 4.30 3.85 2.63 0.00 0.00 -
P/RPS 1.49 1.84 1.37 0.00 0.00 -
P/EPS 13.31 15.22 11.47 0.00 0.00 -
EY 7.51 6.57 8.72 0.00 0.00 -
DY 1.89 1.97 2.64 0.00 0.00 -
P/NAPS 2.67 2.81 2.58 0.00 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