[SERBADK] YoY Quarter Result on 30-Sep-2020 [#1]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 0.08%
YoY- 30.78%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 13,754 213,581 799,345 1,481,880 984,387 730,825 612,423 -44.21%
PBT -80,270 -103,663 -39,014 164,839 124,485 96,518 81,210 -
Tax 0 -589 -3,239 -16,320 -12,106 -3,784 -3,885 -
NP -80,270 -104,252 -42,253 148,519 112,379 92,734 77,325 -
-
NP to SH -80,672 -104,600 -42,114 147,996 112,151 92,648 78,329 -
-
Tax Rate - - - 9.90% 9.72% 3.92% 4.78% -
Total Cost 94,024 317,833 841,598 1,333,361 872,008 638,091 535,098 -23.45%
-
Net Worth 559,078 1,826,321 3,858,008 3,166,196 2,158,695 1,780,000 1,179,653 -10.84%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - 45,471 33,775 27,055 26,782 -
Div Payout % - - - 30.73% 30.12% 29.20% 34.19% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 559,078 1,826,321 3,858,008 3,166,196 2,158,695 1,780,000 1,179,653 -10.84%
NOSH 3,727,186 3,727,186 3,727,186 3,390,356 1,468,500 1,468,500 1,335,000 17.09%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -583.61% -48.81% -5.29% 10.02% 11.42% 12.69% 12.63% -
ROE -14.43% -5.73% -1.09% 4.67% 5.20% 5.20% 6.64% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.37 5.73 21.55 43.99 67.03 51.32 50.31 -53.01%
EPS -2.16 -2.81 -1.14 4.39 7.64 6.51 6.43 -
DPS 0.00 0.00 0.00 1.35 2.30 1.90 2.20 -
NAPS 0.15 0.49 1.04 0.94 1.47 1.25 0.969 -24.93%
Adjusted Per Share Value based on latest NOSH - 3,390,356
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.37 5.73 21.45 39.76 26.41 19.61 16.43 -44.19%
EPS -2.16 -2.81 -1.13 3.97 3.01 2.49 2.10 -
DPS 0.00 0.00 0.00 1.22 0.91 0.73 0.72 -
NAPS 0.15 0.49 1.0351 0.8495 0.5792 0.4776 0.3165 -10.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 0.02 0.025 0.32 1.64 3.77 3.42 1.65 -
P/RPS 5.42 0.44 1.49 3.73 5.62 6.66 3.28 8.02%
P/EPS -0.92 -0.89 -28.19 37.33 49.36 52.57 25.64 -
EY -108.22 -112.26 -3.55 2.68 2.03 1.90 3.90 -
DY 0.00 0.00 0.00 0.82 0.61 0.56 1.33 -
P/NAPS 0.13 0.05 0.31 1.74 2.56 2.74 1.70 -32.64%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 08/12/23 30/11/22 30/11/21 23/11/20 29/05/19 22/05/18 19/05/17 -
Price 0.02 0.02 0.35 1.70 4.06 3.31 2.11 -
P/RPS 5.42 0.35 1.62 3.86 6.06 6.45 4.19 4.03%
P/EPS -0.92 -0.71 -30.83 38.69 53.16 50.87 32.79 -
EY -108.22 -140.32 -3.24 2.58 1.88 1.97 3.05 -
DY 0.00 0.00 0.00 0.79 0.57 0.57 1.04 -
P/NAPS 0.13 0.04 0.34 1.81 2.76 2.65 2.18 -35.17%

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