[SERNKOU] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 0.15%
YoY- 106.1%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 322,668 300,090 296,356 310,400 315,616 237,123 219,442 29.21%
PBT 33,056 22,368 24,098 27,592 27,676 16,464 14,500 72.95%
Tax -4,180 -5,698 -3,466 -2,724 -3,036 -4,584 -1,730 79.77%
NP 28,876 16,670 20,632 24,868 24,640 11,880 12,769 72.03%
-
NP to SH 28,596 16,945 20,482 24,654 24,616 11,561 12,506 73.30%
-
Tax Rate 12.65% 25.47% 14.38% 9.87% 10.97% 27.84% 11.93% -
Total Cost 293,792 283,420 275,724 285,532 290,976 225,243 206,673 26.34%
-
Net Worth 167,374 112,159 103,258 104,255 93,599 88,800 86,400 55.21%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 167,374 112,159 103,258 104,255 93,599 88,800 86,400 55.21%
NOSH 258,677 255,303 254,711 254,451 240,000 240,000 240,000 5.10%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.95% 5.56% 6.96% 8.01% 7.81% 5.01% 5.82% -
ROE 17.09% 15.11% 19.84% 23.65% 26.30% 13.02% 14.48% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 125.31 117.73 123.41 125.05 131.51 98.80 91.43 23.31%
EPS 11.12 6.79 8.27 10.10 10.24 4.82 5.21 65.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.44 0.43 0.42 0.39 0.37 0.36 48.11%
Adjusted Per Share Value based on latest NOSH - 254,451
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 29.93 27.84 27.49 28.79 29.28 21.99 20.35 29.23%
EPS 2.65 1.57 1.90 2.29 2.28 1.07 1.16 73.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1552 0.104 0.0958 0.0967 0.0868 0.0824 0.0801 55.23%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.00 1.22 0.565 0.83 0.78 0.495 0.525 -
P/RPS 1.60 1.04 0.46 0.66 0.59 0.50 0.57 98.61%
P/EPS 18.01 18.35 6.62 8.36 7.60 10.28 10.07 47.18%
EY 5.55 5.45 15.10 11.97 13.15 9.73 9.93 -32.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 2.77 1.31 1.98 2.00 1.34 1.46 64.26%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 24/08/20 16/06/20 20/02/20 26/11/19 28/08/19 30/05/19 -
Price 2.02 1.77 1.18 0.84 0.91 0.58 0.51 -
P/RPS 1.61 1.50 0.96 0.67 0.69 0.59 0.56 101.80%
P/EPS 18.19 26.63 13.83 8.46 8.87 12.04 9.79 50.96%
EY 5.50 3.76 7.23 11.82 11.27 8.31 10.22 -33.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 4.02 2.74 2.00 2.33 1.57 1.42 68.40%

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