[SERBADK] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 164.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 4,528,620 3,283,174 2,712,822 1,395,228 48.06%
PBT 544,829 434,051 361,188 167,374 48.20%
Tax -46,845 -44,783 -54,675 -11,241 60.92%
NP 497,984 389,268 306,513 156,133 47.19%
-
NP to SH 496,641 387,903 310,024 155,210 47.35%
-
Tax Rate 8.60% 10.32% 15.14% 6.72% -
Total Cost 4,030,636 2,893,906 2,406,309 1,239,095 48.16%
-
Net Worth 1,548,501 2,099,954 1,388,399 808,593 24.18%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 117,167 116,634 88,192 - -
Div Payout % 23.59% 30.07% 28.45% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,548,501 2,099,954 1,388,399 808,593 24.18%
NOSH 3,083,850 1,468,500 1,335,000 1,063,938 42.58%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 11.00% 11.86% 11.30% 11.19% -
ROE 32.07% 18.47% 22.33% 19.20% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 231.04 223.57 203.21 131.14 20.77%
EPS 25.34 26.41 23.22 14.59 20.20%
DPS 5.98 7.94 6.61 0.00 -
NAPS 0.79 1.43 1.04 0.76 1.29%
Adjusted Per Share Value based on latest NOSH - 1,063,938
31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 121.50 88.09 72.78 37.43 48.06%
EPS 13.32 10.41 8.32 4.16 47.39%
DPS 3.14 3.13 2.37 0.00 -
NAPS 0.4155 0.5634 0.3725 0.2169 24.19%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 31/12/19 31/12/18 29/12/17 - -
Price 2.20 3.78 3.24 0.00 -
P/RPS 0.95 1.69 1.59 0.00 -
P/EPS 8.68 14.31 13.95 0.00 -
EY 11.52 6.99 7.17 0.00 -
DY 2.72 2.10 2.04 0.00 -
P/NAPS 2.78 2.64 3.12 0.00 -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 26/02/20 27/02/19 26/02/18 - -
Price 2.34 3.96 3.55 0.00 -
P/RPS 1.01 1.77 1.75 0.00 -
P/EPS 9.24 14.99 15.29 0.00 -
EY 10.83 6.67 6.54 0.00 -
DY 2.55 2.01 1.86 0.00 -
P/NAPS 2.96 2.77 3.41 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