[SERNKOU] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 235.26%
YoY- 0.2%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 158,680 165,544 155,200 107,764 76,103 64,160 48,372 21.87%
PBT 7,874 15,388 13,796 6,401 6,552 1,075 3,465 14.64%
Tax -2,390 -2,084 -1,362 -303 -584 -325 -732 21.77%
NP 5,484 13,304 12,434 6,098 5,968 750 2,733 12.29%
-
NP to SH 4,998 13,123 12,327 5,981 5,969 814 2,733 10.57%
-
Tax Rate 30.35% 13.54% 9.87% 4.73% 8.91% 30.23% 21.13% -
Total Cost 153,196 152,240 142,766 101,666 70,135 63,410 45,639 22.34%
-
Net Worth 199,570 176,532 104,255 81,600 73,200 66,000 66,000 20.23%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 199,570 176,532 104,255 81,600 73,200 66,000 66,000 20.23%
NOSH 833,174 260,160 254,451 240,000 120,000 120,000 120,000 38.08%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.46% 8.04% 8.01% 5.66% 7.84% 1.17% 5.65% -
ROE 2.50% 7.43% 11.82% 7.33% 8.15% 1.23% 4.14% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 19.08 63.77 62.52 44.90 63.42 53.47 40.31 -11.71%
EPS 0.61 5.08 5.05 2.49 4.97 0.63 2.28 -19.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.68 0.42 0.34 0.61 0.55 0.55 -12.89%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 13.08 13.64 12.79 8.88 6.27 5.29 3.99 21.85%
EPS 0.41 1.08 1.02 0.49 0.49 0.07 0.23 10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1645 0.1455 0.0859 0.0673 0.0603 0.0544 0.0544 20.23%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.71 1.78 0.83 0.53 1.48 1.08 0.635 -
P/RPS 3.72 2.79 1.33 1.18 2.33 2.02 1.58 15.32%
P/EPS 118.13 35.21 16.71 21.27 29.75 159.21 27.88 27.17%
EY 0.85 2.84 5.98 4.70 3.36 0.63 3.59 -21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 2.62 1.98 1.56 2.43 1.96 1.15 17.04%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 24/02/21 20/02/20 21/02/19 27/02/18 24/02/17 26/02/16 -
Price 0.755 2.02 0.84 0.555 1.59 1.07 0.84 -
P/RPS 3.96 3.17 1.34 1.24 2.51 2.00 2.08 11.31%
P/EPS 125.61 39.96 16.92 22.27 31.97 157.74 36.88 22.63%
EY 0.80 2.50 5.91 4.49 3.13 0.63 2.71 -18.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 2.97 2.00 1.63 2.61 1.95 1.53 12.77%

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