[SERNKOU] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 119.22%
YoY- 1112.19%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 310,434 284,559 204,656 142,286 120,952 105,197 98,476 21.06%
PBT 23,960 23,859 11,673 7,260 -122 5,427 1,381 60.82%
Tax -6,420 -5,643 -2,424 -1,061 -526 -1,228 886 -
NP 17,540 18,216 9,249 6,199 -648 4,199 2,267 40.59%
-
NP to SH 17,741 17,907 8,956 6,559 -648 4,199 2,267 40.85%
-
Tax Rate 26.79% 23.65% 20.77% 14.61% - 22.63% -64.16% -
Total Cost 292,894 266,343 195,407 136,087 121,600 100,998 96,209 20.36%
-
Net Worth 176,532 104,255 81,600 73,200 66,000 66,000 62,399 18.90%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 176,532 104,255 81,600 73,200 66,000 66,000 62,399 18.90%
NOSH 260,160 254,451 240,000 120,000 120,000 120,000 120,000 13.75%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.65% 6.40% 4.52% 4.36% -0.54% 3.99% 2.30% -
ROE 10.05% 17.18% 10.98% 8.96% -0.98% 6.36% 3.63% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 119.58 114.64 85.27 118.57 100.79 87.66 82.06 6.47%
EPS 6.83 7.21 3.73 5.47 -0.54 3.50 1.89 23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.42 0.34 0.61 0.55 0.55 0.52 4.56%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 25.59 23.45 16.87 11.73 9.97 8.67 8.12 21.06%
EPS 1.46 1.48 0.74 0.54 -0.05 0.35 0.19 40.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1455 0.0859 0.0673 0.0603 0.0544 0.0544 0.0514 18.91%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.78 0.83 0.53 1.48 1.08 0.635 0.375 -
P/RPS 1.49 0.72 0.62 1.25 1.07 0.72 0.46 21.61%
P/EPS 26.05 11.51 14.20 27.08 -200.00 18.15 19.85 4.63%
EY 3.84 8.69 7.04 3.69 -0.50 5.51 5.04 -4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.98 1.56 2.43 1.96 1.15 0.72 23.99%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 20/02/20 21/02/19 27/02/18 24/02/17 26/02/16 24/02/15 -
Price 2.02 0.84 0.555 1.59 1.07 0.84 0.465 -
P/RPS 1.69 0.73 0.65 1.34 1.06 0.96 0.57 19.83%
P/EPS 29.56 11.64 14.87 29.09 -198.15 24.01 24.61 3.09%
EY 3.38 8.59 6.72 3.44 -0.50 4.17 4.06 -3.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 2.00 1.63 2.61 1.95 1.53 0.89 22.22%

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