[SERNKOU] QoQ TTM 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- 25.17%
YoY- 29.26%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 294,808 284,559 258,218 237,123 213,075 204,656 193,889 32.19%
PBT 23,663 23,859 21,399 16,464 12,338 11,673 11,714 59.73%
Tax -5,886 -5,643 -5,146 -4,584 -2,733 -2,424 -2,534 75.30%
NP 17,777 18,216 16,253 11,880 9,605 9,249 9,180 55.29%
-
NP to SH 17,543 17,907 15,931 11,561 9,236 8,956 9,009 55.87%
-
Tax Rate 24.87% 23.65% 24.05% 27.84% 22.15% 20.77% 21.63% -
Total Cost 277,031 266,343 241,965 225,243 203,470 195,407 184,709 30.99%
-
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 6.03% 6.40% 6.29% 5.01% 4.51% 4.52% 4.73% -
ROE 16.99% 17.18% 17.02% 13.02% 10.69% 10.98% 11.38% -
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 122.77 114.64 107.59 98.80 88.78 85.27 80.79 32.14%
EPS 7.31 7.21 6.64 4.82 3.85 3.73 3.75 55.98%
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 24.30 23.45 21.28 19.54 17.56 16.87 15.98 32.20%
EPS 1.45 1.48 1.31 0.95 0.76 0.74 0.74 56.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0851 0.0859 0.0771 0.0732 0.0712 0.0673 0.0653 19.29%
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 0.72 0.72 0.50 0.59 0.62 0.77 -29.04%
P/EPS 7.73 11.51 11.75 10.28 13.64 14.20 16.65 -40.01%
EY 12.93 8.69 8.51 9.73 7.33 7.04 6.01 66.57%
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 0.73 0.85 0.59 0.57 0.65 0.66 28.34%
P/EPS 16.15 11.64 13.71 12.04 13.25 14.87 14.12 9.35%
EY 6.19 8.59 7.29 8.31 7.55 6.72 7.08 -8.55%
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