[SERNKOU] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -21.44%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 311,844 322,668 315,616 231,236 147,660 121,916 96,436 21.58%
PBT 10,452 33,056 27,676 7,936 8,376 672 7,764 5.07%
Tax -4,580 -4,180 -3,036 -788 -1,472 -148 -1,660 18.41%
NP 5,872 28,876 24,640 7,148 6,904 524 6,104 -0.64%
-
NP to SH 5,540 28,596 24,616 7,136 6,876 524 6,104 -1.60%
-
Tax Rate 43.82% 12.65% 10.97% 9.93% 17.57% 22.02% 21.38% -
Total Cost 305,972 293,792 290,976 224,088 140,756 121,392 90,332 22.52%
-
Net Worth 183,682 167,374 93,599 79,200 69,599 64,800 64,800 18.94%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 183,682 167,374 93,599 79,200 69,599 64,800 64,800 18.94%
NOSH 830,013 258,677 240,000 240,000 120,000 120,000 120,000 37.99%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.88% 8.95% 7.81% 3.09% 4.68% 0.43% 6.33% -
ROE 3.02% 17.09% 26.30% 9.01% 9.88% 0.81% 9.42% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 39.05 125.31 131.51 96.35 123.05 101.60 80.36 -11.32%
EPS 0.68 11.12 10.24 2.96 5.76 0.44 5.08 -28.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.65 0.39 0.33 0.58 0.54 0.54 -13.24%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 28.93 29.93 29.28 21.45 13.70 11.31 8.95 21.57%
EPS 0.51 2.65 2.28 0.66 0.64 0.05 0.57 -1.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1704 0.1552 0.0868 0.0735 0.0646 0.0601 0.0601 18.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.575 2.00 0.78 0.625 1.26 1.18 0.615 -
P/RPS 1.47 1.60 0.59 0.65 1.02 1.16 0.77 11.36%
P/EPS 82.89 18.01 7.60 21.02 21.99 270.23 12.09 37.79%
EY 1.21 5.55 13.15 4.76 4.55 0.37 8.27 -27.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.08 2.00 1.89 2.17 2.19 1.14 13.96%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 26/11/19 22/11/18 27/11/17 23/11/16 27/11/15 -
Price 0.615 2.02 0.91 0.53 1.39 1.08 0.62 -
P/RPS 1.57 1.61 0.69 0.55 1.13 1.06 0.77 12.59%
P/EPS 88.66 18.19 8.87 17.83 24.26 247.33 12.19 39.15%
EY 1.13 5.50 11.27 5.61 4.12 0.40 8.20 -28.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.11 2.33 1.61 2.40 2.00 1.15 15.05%

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