[SERNKOU] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 3.13%
YoY- 3.4%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 284,559 258,218 237,123 213,075 204,656 193,889 172,995 39.21%
PBT 23,859 21,399 16,464 12,338 11,673 11,714 11,824 59.47%
Tax -5,643 -5,146 -4,584 -2,733 -2,424 -2,534 -2,705 63.04%
NP 18,216 16,253 11,880 9,605 9,249 9,180 9,119 58.41%
-
NP to SH 17,907 15,931 11,561 9,236 8,956 9,009 8,944 58.65%
-
Tax Rate 23.65% 24.05% 27.84% 22.15% 20.77% 21.63% 22.88% -
Total Cost 266,343 241,965 225,243 203,470 195,407 184,709 163,876 38.11%
-
Net Worth 104,255 93,599 88,800 86,400 81,600 79,200 76,799 22.53%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 104,255 93,599 88,800 86,400 81,600 79,200 76,799 22.53%
NOSH 254,451 240,000 240,000 240,000 240,000 240,000 240,000 3.96%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.40% 6.29% 5.01% 4.51% 4.52% 4.73% 5.27% -
ROE 17.18% 17.02% 13.02% 10.69% 10.98% 11.38% 11.65% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 114.64 107.59 98.80 88.78 85.27 80.79 72.08 36.13%
EPS 7.21 6.64 4.82 3.85 3.73 3.75 3.73 54.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.39 0.37 0.36 0.34 0.33 0.32 19.81%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.39 23.95 21.99 19.76 18.98 17.98 16.05 39.18%
EPS 1.66 1.48 1.07 0.86 0.83 0.84 0.83 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0967 0.0868 0.0824 0.0801 0.0757 0.0735 0.0712 22.57%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.83 0.78 0.495 0.525 0.53 0.625 0.60 -
P/RPS 0.72 0.72 0.50 0.59 0.62 0.77 0.83 -9.01%
P/EPS 11.51 11.75 10.28 13.64 14.20 16.65 16.10 -19.99%
EY 8.69 8.51 9.73 7.33 7.04 6.01 6.21 25.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.00 1.34 1.46 1.56 1.89 1.88 3.50%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 26/11/19 28/08/19 30/05/19 21/02/19 22/11/18 29/08/18 -
Price 0.84 0.91 0.58 0.51 0.555 0.53 0.63 -
P/RPS 0.73 0.85 0.59 0.57 0.65 0.66 0.87 -11.01%
P/EPS 11.64 13.71 12.04 13.25 14.87 14.12 16.91 -21.98%
EY 8.59 7.29 8.31 7.55 6.72 7.08 5.92 28.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.33 1.57 1.42 1.63 1.61 1.97 1.00%

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