[SERNKOU] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -15.13%
YoY- 3.64%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 334,673 317,835 321,993 324,699 310,301 310,434 301,853 7.12%
PBT 14,701 17,221 19,084 24,735 27,282 23,960 23,713 -27.31%
Tax -7,736 -7,127 -6,921 -6,821 -6,604 -6,420 -5,984 18.69%
NP 6,965 10,094 12,163 17,914 20,678 17,540 17,729 -46.39%
-
NP to SH 6,353 9,436 11,797 17,561 20,692 17,741 17,940 -49.97%
-
Tax Rate 52.62% 41.39% 36.27% 27.58% 24.21% 26.79% 25.24% -
Total Cost 327,708 307,741 309,830 306,785 289,623 292,894 284,124 9.99%
-
Net Worth 200,096 199,570 183,682 189,343 183,149 176,532 167,374 12.65%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 200,096 199,570 183,682 189,343 183,149 176,532 167,374 12.65%
NOSH 834,356 833,174 830,013 793,354 262,575 260,160 258,677 118.46%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.08% 3.18% 3.78% 5.52% 6.66% 5.65% 5.87% -
ROE 3.17% 4.73% 6.42% 9.27% 11.30% 10.05% 10.72% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 40.14 38.22 40.32 41.16 118.60 119.58 117.22 -51.08%
EPS 0.76 1.13 1.48 2.23 7.91 6.83 6.97 -77.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.24 0.70 0.68 0.65 -48.56%
Adjusted Per Share Value based on latest NOSH - 793,354
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 31.04 29.48 29.87 30.12 28.78 28.79 28.00 7.11%
EPS 0.59 0.88 1.09 1.63 1.92 1.65 1.66 -49.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1856 0.1851 0.1704 0.1756 0.1699 0.1637 0.1552 12.67%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.775 0.71 0.575 0.525 2.32 1.78 2.00 -
P/RPS 1.93 1.86 1.43 1.28 1.96 1.49 1.71 8.41%
P/EPS 101.71 62.57 38.93 23.59 29.34 26.05 28.71 132.57%
EY 0.98 1.60 2.57 4.24 3.41 3.84 3.48 -57.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 2.96 2.50 2.19 3.31 2.62 3.08 3.22%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 24/02/22 25/11/21 28/09/21 20/05/21 24/02/21 25/11/20 -
Price 0.765 0.755 0.615 0.58 2.17 2.02 2.02 -
P/RPS 1.91 1.98 1.53 1.41 1.83 1.69 1.72 7.24%
P/EPS 100.39 66.53 41.63 26.06 27.44 29.56 28.99 129.06%
EY 1.00 1.50 2.40 3.84 3.64 3.38 3.45 -56.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 3.15 2.67 2.42 3.10 2.97 3.11 1.70%

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