[SERNKOU] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -2.03%
YoY- 89.94%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 310,434 301,853 300,090 294,808 284,559 258,218 237,123 19.57%
PBT 23,960 23,713 22,368 23,663 23,859 21,399 16,464 28.27%
Tax -6,420 -5,984 -5,698 -5,886 -5,643 -5,146 -4,584 25.04%
NP 17,540 17,729 16,670 17,777 18,216 16,253 11,880 29.50%
-
NP to SH 17,741 17,940 16,945 17,543 17,907 15,931 11,561 32.86%
-
Tax Rate 26.79% 25.24% 25.47% 24.87% 23.65% 24.05% 27.84% -
Total Cost 292,894 284,124 283,420 277,031 266,343 241,965 225,243 19.04%
-
Net Worth 176,532 167,374 112,159 103,258 104,255 93,599 88,800 57.77%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 176,532 167,374 112,159 103,258 104,255 93,599 88,800 57.77%
NOSH 260,160 258,677 255,303 254,711 254,451 240,000 240,000 5.49%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.65% 5.87% 5.56% 6.03% 6.40% 6.29% 5.01% -
ROE 10.05% 10.72% 15.11% 16.99% 17.18% 17.02% 13.02% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 119.58 117.22 117.73 122.77 114.64 107.59 98.80 13.50%
EPS 6.83 6.97 6.65 7.31 7.21 6.64 4.82 26.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.65 0.44 0.43 0.42 0.39 0.37 49.76%
Adjusted Per Share Value based on latest NOSH - 254,711
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 28.79 28.00 27.84 27.35 26.39 23.95 21.99 19.57%
EPS 1.65 1.66 1.57 1.63 1.66 1.48 1.07 33.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1637 0.1552 0.104 0.0958 0.0967 0.0868 0.0824 57.70%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.78 2.00 1.22 0.565 0.83 0.78 0.495 -
P/RPS 1.49 1.71 1.04 0.46 0.72 0.72 0.50 106.39%
P/EPS 26.05 28.71 18.35 7.73 11.51 11.75 10.28 85.34%
EY 3.84 3.48 5.45 12.93 8.69 8.51 9.73 -46.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.08 2.77 1.31 1.98 2.00 1.34 56.04%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 24/08/20 16/06/20 20/02/20 26/11/19 28/08/19 -
Price 2.02 2.02 1.77 1.18 0.84 0.91 0.58 -
P/RPS 1.69 1.72 1.50 0.96 0.73 0.85 0.59 101.05%
P/EPS 29.56 28.99 26.63 16.15 11.64 13.71 12.04 81.49%
EY 3.38 3.45 3.76 6.19 8.59 7.29 8.31 -44.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 3.11 4.02 2.74 2.00 2.33 1.57 52.66%

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