[SERBADK] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 116.31%
YoY- 24.16%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 319,383 976,486 6,014,075 2,123,009 1,534,955 1,262,127 151,953 12.09%
PBT -194,158 -331,611 706,337 268,326 205,685 169,524 15,070 -
Tax -800 -3,804 -74,248 -24,795 -9,143 -9,322 -1,392 -8.16%
NP -194,958 -335,415 632,089 243,531 196,542 160,202 13,678 -
-
NP to SH -194,268 -332,442 631,745 242,594 195,387 161,488 13,663 -
-
Tax Rate - - 10.51% 9.24% 4.45% 5.50% 9.24% -
Total Cost 514,341 1,311,901 5,381,986 1,879,478 1,338,413 1,101,925 138,275 22.37%
-
Net Worth 1,677,234 2,633,832 3,301,565 2,261,489 1,953,105 1,322,984 0 -
Dividend
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - 202,174 73,425 59,474 49,395 - -
Div Payout % - - 32.00% 30.27% 30.44% 30.59% - -
Equity
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,677,234 2,633,832 3,301,565 2,261,489 1,953,105 1,322,984 0 -
NOSH 3,727,186 3,727,186 3,390,356 1,468,500 1,468,500 1,335,000 1,067,421 21.18%
Ratio Analysis
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -61.04% -34.35% 10.51% 11.47% 12.80% 12.69% 9.00% -
ROE -11.58% -12.62% 19.13% 10.73% 10.00% 12.21% 0.00% -
Per Share
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 8.57 26.32 162.12 144.57 104.53 94.54 14.24 -7.50%
EPS -2.81 -8.96 17.03 16.52 13.50 12.65 1.28 -
DPS 0.00 0.00 5.45 5.00 4.05 3.70 0.00 -
NAPS 0.45 0.71 0.89 1.54 1.33 0.991 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,468,500
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 8.57 26.20 161.36 56.96 41.18 33.86 4.08 12.08%
EPS -2.81 -8.92 16.95 6.51 5.24 4.33 0.37 -
DPS 0.00 0.00 5.42 1.97 1.60 1.33 0.00 -
NAPS 0.45 0.7067 0.8858 0.6068 0.524 0.355 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 - -
Price 0.01 0.35 1.76 4.03 3.25 1.99 0.00 -
P/RPS 0.12 1.33 1.09 2.79 3.11 2.10 0.00 -
P/EPS -0.19 -3.91 10.33 24.39 24.43 16.45 0.00 -
EY -521.22 -25.60 9.68 4.10 4.09 6.08 0.00 -
DY 0.00 0.00 3.10 1.24 1.25 1.86 0.00 -
P/NAPS 0.02 0.49 1.98 2.62 2.44 2.01 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 07/03/23 28/02/22 26/02/21 22/08/19 29/08/18 11/08/17 - -
Price 0.02 0.35 1.71 4.39 3.79 1.91 0.00 -
P/RPS 0.23 1.33 1.05 3.04 3.63 2.02 0.00 -
P/EPS -0.38 -3.91 10.04 26.57 28.49 15.79 0.00 -
EY -260.61 -25.60 9.96 3.76 3.51 6.33 0.00 -
DY 0.00 0.00 3.19 1.14 1.07 1.94 0.00 -
P/NAPS 0.04 0.49 1.92 2.85 2.85 1.93 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