[SERNKOU] QoQ Annualized Quarter Result on 30-Jun-2019 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -7.56%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 296,356 310,400 315,616 237,123 219,442 215,528 231,236 17.97%
PBT 24,098 27,592 27,676 16,464 14,500 12,802 7,936 109.55%
Tax -3,466 -2,724 -3,036 -4,584 -1,730 -606 -788 168.21%
NP 20,632 24,868 24,640 11,880 12,769 12,196 7,148 102.59%
-
NP to SH 20,482 24,654 24,616 11,561 12,506 11,962 7,136 101.83%
-
Tax Rate 14.38% 9.87% 10.97% 27.84% 11.93% 4.73% 9.93% -
Total Cost 275,724 285,532 290,976 225,243 206,673 203,332 224,088 14.81%
-
Net Worth 103,258 104,255 93,599 88,800 86,400 81,600 79,200 19.32%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 103,258 104,255 93,599 88,800 86,400 81,600 79,200 19.32%
NOSH 254,711 254,451 240,000 240,000 240,000 240,000 240,000 4.04%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.96% 8.01% 7.81% 5.01% 5.82% 5.66% 3.09% -
ROE 19.84% 23.65% 26.30% 13.02% 14.48% 14.66% 9.01% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 123.41 125.05 131.51 98.80 91.43 89.80 96.35 17.92%
EPS 8.27 10.10 10.24 4.82 5.21 4.98 2.96 98.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.39 0.37 0.36 0.34 0.33 19.27%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 27.49 28.79 29.28 21.99 20.35 19.99 21.45 17.96%
EPS 1.90 2.29 2.28 1.07 1.16 1.11 0.66 102.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.0967 0.0868 0.0824 0.0801 0.0757 0.0735 19.30%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.565 0.83 0.78 0.495 0.525 0.53 0.625 -
P/RPS 0.46 0.66 0.59 0.50 0.57 0.59 0.65 -20.56%
P/EPS 6.62 8.36 7.60 10.28 10.07 10.63 21.02 -53.67%
EY 15.10 11.97 13.15 9.73 9.93 9.40 4.76 115.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.98 2.00 1.34 1.46 1.56 1.89 -21.66%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 16/06/20 20/02/20 26/11/19 28/08/19 30/05/19 21/02/19 22/11/18 -
Price 1.18 0.84 0.91 0.58 0.51 0.555 0.53 -
P/RPS 0.96 0.67 0.69 0.59 0.56 0.62 0.55 44.91%
P/EPS 13.83 8.46 8.87 12.04 9.79 11.14 17.83 -15.56%
EY 7.23 11.82 11.27 8.31 10.22 8.98 5.61 18.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.00 2.33 1.57 1.42 1.63 1.61 42.49%

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