[SERBADK] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -5.98%
YoY- 99.74%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
TTM Result
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 5,889,622 4,528,620 3,283,174 2,712,822 1,395,228 37.73%
PBT 534,231 544,829 434,051 361,188 167,374 29.43%
Tax -57,313 -46,845 -44,783 -54,675 -11,241 43.63%
NP 476,918 497,984 389,268 306,513 156,133 28.17%
-
NP to SH 478,381 496,641 387,903 310,024 155,210 28.43%
-
Tax Rate 10.73% 8.60% 10.32% 15.14% 6.72% -
Total Cost 5,412,704 4,030,636 2,893,906 2,406,309 1,239,095 38.78%
-
Net Worth 3,895,105 1,548,501 2,099,954 1,388,399 808,593 41.83%
Dividend
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 104,825 117,167 116,634 88,192 - -
Div Payout % 21.91% 23.59% 30.07% 28.45% - -
Equity
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 3,895,105 1,548,501 2,099,954 1,388,399 808,593 41.83%
NOSH 3,727,186 3,083,850 1,468,500 1,335,000 1,063,938 32.13%
Ratio Analysis
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.10% 11.00% 11.86% 11.30% 11.19% -
ROE 12.28% 32.07% 18.47% 22.33% 19.20% -
Per Share
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 158.77 231.04 223.57 203.21 131.14 4.34%
EPS 12.90 25.34 26.41 23.22 14.59 -2.69%
DPS 2.83 5.98 7.94 6.61 0.00 -
NAPS 1.05 0.79 1.43 1.04 0.76 7.44%
Adjusted Per Share Value based on latest NOSH - 1,335,000
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 158.02 121.50 88.09 72.78 37.43 37.73%
EPS 12.83 13.32 10.41 8.32 4.16 28.44%
DPS 2.81 3.14 3.13 2.37 0.00 -
NAPS 1.0451 0.4155 0.5634 0.3725 0.2169 41.84%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/06/21 31/12/19 31/12/18 29/12/17 - -
Price 0.33 2.20 3.78 3.24 0.00 -
P/RPS 0.21 0.95 1.69 1.59 0.00 -
P/EPS 2.56 8.68 14.31 13.95 0.00 -
EY 39.08 11.52 6.99 7.17 0.00 -
DY 8.56 2.72 2.10 2.04 0.00 -
P/NAPS 0.31 2.78 2.64 3.12 0.00 -
Price Multiplier on Announcement Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 29/09/21 26/02/20 27/02/19 26/02/18 - -
Price 0.335 2.34 3.96 3.55 0.00 -
P/RPS 0.21 1.01 1.77 1.75 0.00 -
P/EPS 2.60 9.24 14.99 15.29 0.00 -
EY 38.49 10.83 6.67 6.54 0.00 -
DY 8.44 2.55 2.01 1.86 0.00 -
P/NAPS 0.32 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