[SERNKOU] YoY Cumulative Quarter 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- 56.83%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 242,452 232,478 222,267 164,582 124,502 97,485 75,963 21.32%
PBT 12,954 22,988 18,074 10,875 10,361 2,276 4,399 19.71%
Tax -4,421 -3,506 -2,600 -1,298 -1,270 -780 -795 33.08%
NP 8,533 19,482 15,474 9,577 9,091 1,496 3,604 15.44%
-
NP to SH 7,901 19,109 15,362 9,380 9,228 1,496 3,604 13.96%
-
Tax Rate 34.13% 15.25% 14.39% 11.94% 12.26% 34.27% 18.07% -
Total Cost 233,919 212,996 206,793 155,005 115,411 95,989 72,359 21.58%
-
Net Worth 200,096 183,149 103,258 86,400 76,799 66,000 67,200 19.93%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 200,096 183,149 103,258 86,400 76,799 66,000 67,200 19.93%
NOSH 834,356 262,575 254,711 240,000 240,000 120,000 120,000 38.13%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 3.52% 8.38% 6.96% 5.82% 7.30% 1.53% 4.74% -
ROE 3.95% 10.43% 14.88% 10.86% 12.02% 2.27% 5.36% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 29.08 88.85 92.56 68.58 51.88 81.24 63.30 -12.15%
EPS 0.96 7.36 6.20 3.91 3.79 1.25 3.00 -17.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.70 0.43 0.36 0.32 0.55 0.56 -13.16%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 22.49 21.56 20.62 15.27 11.55 9.04 7.05 21.31%
EPS 0.73 1.77 1.42 0.87 0.86 0.14 0.33 14.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1856 0.1699 0.0958 0.0801 0.0712 0.0612 0.0623 19.94%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.775 2.32 0.565 0.525 0.60 1.04 0.83 -
P/RPS 2.67 2.61 0.61 0.77 1.16 1.28 1.31 12.59%
P/EPS 81.78 31.77 8.83 13.43 15.60 83.42 27.64 19.80%
EY 1.22 3.15 11.32 7.44 6.41 1.20 3.62 -16.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.31 1.31 1.46 1.88 1.89 1.48 13.88%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 23/05/22 20/05/21 16/06/20 30/05/19 30/05/18 25/05/17 26/05/16 -
Price 0.765 2.17 1.18 0.51 0.535 1.26 0.965 -
P/RPS 2.63 2.44 1.27 0.74 1.03 1.55 1.52 9.56%
P/EPS 80.72 29.71 18.45 13.05 13.91 101.07 32.13 16.58%
EY 1.24 3.37 5.42 7.66 7.19 0.99 3.11 -14.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 3.10 2.74 1.42 1.67 2.29 1.72 10.83%

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