[SERNKOU] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 5.87%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 324,699 310,301 310,434 301,853 300,090 294,808 284,559 9.20%
PBT 24,735 27,282 23,960 23,713 22,368 23,663 23,859 2.43%
Tax -6,821 -6,604 -6,420 -5,984 -5,698 -5,886 -5,643 13.48%
NP 17,914 20,678 17,540 17,729 16,670 17,777 18,216 -1.10%
-
NP to SH 17,561 20,692 17,741 17,940 16,945 17,543 17,907 -1.29%
-
Tax Rate 27.58% 24.21% 26.79% 25.24% 25.47% 24.87% 23.65% -
Total Cost 306,785 289,623 292,894 284,124 283,420 277,031 266,343 9.89%
-
Net Worth 189,343 183,149 176,532 167,374 112,159 103,258 104,255 48.91%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 189,343 183,149 176,532 167,374 112,159 103,258 104,255 48.91%
NOSH 793,354 262,575 260,160 258,677 255,303 254,711 254,451 113.57%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.52% 6.66% 5.65% 5.87% 5.56% 6.03% 6.40% -
ROE 9.27% 11.30% 10.05% 10.72% 15.11% 16.99% 17.18% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 41.16 118.60 119.58 117.22 117.73 122.77 114.64 -49.51%
EPS 2.23 7.91 6.83 6.97 6.65 7.31 7.21 -54.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.70 0.68 0.65 0.44 0.43 0.42 -31.16%
Adjusted Per Share Value based on latest NOSH - 258,677
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 30.12 28.78 28.79 28.00 27.84 27.35 26.39 9.22%
EPS 1.63 1.92 1.65 1.66 1.57 1.63 1.66 -1.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.1699 0.1637 0.1552 0.104 0.0958 0.0967 48.89%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.525 2.32 1.78 2.00 1.22 0.565 0.83 -
P/RPS 1.28 1.96 1.49 1.71 1.04 0.46 0.72 46.80%
P/EPS 23.59 29.34 26.05 28.71 18.35 7.73 11.51 61.42%
EY 4.24 3.41 3.84 3.48 5.45 12.93 8.69 -38.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 3.31 2.62 3.08 2.77 1.31 1.98 6.95%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 20/05/21 24/02/21 25/11/20 24/08/20 16/06/20 20/02/20 -
Price 0.58 2.17 2.02 2.02 1.77 1.18 0.84 -
P/RPS 1.41 1.83 1.69 1.72 1.50 0.96 0.73 55.15%
P/EPS 26.06 27.44 29.56 28.99 26.63 16.15 11.64 71.22%
EY 3.84 3.64 3.38 3.45 3.76 6.19 8.59 -41.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 3.10 2.97 3.11 4.02 2.74 2.00 13.56%

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