[SERBADK] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -39.74%
YoY- -49.47%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 131,879 766,458 5,207,087 5,558,976 3,536,736 2,831,224 2,007,651 -34.20%
PBT -1,246,402 -1,156,816 330,378 618,128 462,018 376,496 248,584 -
Tax -211 206 -44,232 -47,896 -53,105 -54,574 -15,126 -48.15%
NP -1,246,613 -1,156,610 286,146 570,232 408,913 321,922 233,458 -
-
NP to SH -1,248,270 -1,156,882 288,271 570,479 407,406 324,343 233,539 -
-
Tax Rate - - 13.39% 7.75% 11.49% 14.50% 6.08% -
Total Cost 1,378,492 1,923,068 4,920,941 4,988,744 3,127,823 2,509,302 1,774,193 -3.80%
-
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 - - 59,353 153,525 123,353 88,465 26,782 -
Div Payout % - - 20.59% 26.91% 30.28% 27.28% 11.47% -
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 -945.27% -150.90% 5.50% 10.26% 11.56% 11.37% 11.63% -
ROE -223.27% -63.34% 7.47% 18.02% 18.87% 18.22% 19.80% -
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 3.54 20.56 140.37 165.04 240.84 198.82 164.91 -44.60%
EPS -33.49 -31.04 7.77 16.94 27.74 22.78 19.18 -
DPS 0.00 0.00 1.60 4.56 8.40 6.21 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 - 3,727,186
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3.54 20.56 139.71 149.15 94.89 75.96 53.87 -34.20%
EPS -33.49 -31.04 7.73 15.31 10.93 8.70 6.27 -
DPS 0.00 0.00 1.59 4.12 3.31 2.37 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 0.57 0.12 0.23 0.99 1.57 1.72 1.00 -8.27%
P/EPS -0.06 -0.08 4.12 9.68 13.59 15.02 8.60 -
EY -1,674.55 -1,241.56 24.28 10.33 7.36 6.66 11.63 -
DY 0.00 0.00 5.00 2.78 2.23 1.82 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 - -
Price 0.02 0.02 0.35 1.70 4.06 3.31 0.00 -
P/RPS 0.57 0.10 0.25 1.03 1.69 1.66 0.00 -
P/EPS -0.06 -0.06 4.50 10.04 14.63 14.53 0.00 -
EY -1,674.55 -1,551.95 22.20 9.96 6.83 6.88 0.00 -
DY 0.00 0.00 4.57 2.68 2.07 1.88 0.00 -
P/NAPS 0.13 0.04 0.34 1.81 2.76 2.65 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