[SERNKOU] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -1.11%
YoY- -0.93%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 440,093 374,814 317,835 310,434 284,559 204,656 142,286 20.69%
PBT 6,479 6,001 17,221 23,960 23,859 11,673 7,260 -1.87%
Tax -652 -6,066 -7,127 -6,420 -5,643 -2,424 -1,061 -7.79%
NP 5,827 -65 10,094 17,540 18,216 9,249 6,199 -1.02%
-
NP to SH 6,258 -352 9,436 17,741 17,907 8,956 6,559 -0.77%
-
Tax Rate 10.06% 101.08% 41.39% 26.79% 23.65% 20.77% 14.61% -
Total Cost 434,266 374,879 307,741 292,894 266,343 195,407 136,087 21.32%
-
Net Worth 237,181 201,047 199,570 176,532 104,255 81,600 73,200 21.63%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 237,181 201,047 199,570 176,532 104,255 81,600 73,200 21.63%
NOSH 1,078,097 945,664 833,174 260,160 254,451 240,000 120,000 44.15%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.32% -0.02% 3.18% 5.65% 6.40% 4.52% 4.36% -
ROE 2.64% -0.18% 4.73% 10.05% 17.18% 10.98% 8.96% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 40.82 41.01 38.22 119.58 114.64 85.27 118.57 -16.27%
EPS 0.58 -0.04 1.13 6.83 7.21 3.73 5.47 -31.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.24 0.68 0.42 0.34 0.61 -15.62%
Adjusted Per Share Value based on latest NOSH - 260,160
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 36.27 30.89 26.20 25.59 23.45 16.87 11.73 20.68%
EPS 0.52 -0.03 0.78 1.46 1.48 0.74 0.54 -0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1955 0.1657 0.1645 0.1455 0.0859 0.0673 0.0603 21.64%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.75 0.70 0.71 1.78 0.83 0.53 1.48 -
P/RPS 1.84 1.71 1.86 1.49 0.72 0.62 1.25 6.65%
P/EPS 129.21 -1,817.32 62.57 26.05 11.51 14.20 27.08 29.73%
EY 0.77 -0.06 1.60 3.84 8.69 7.04 3.69 -22.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.18 2.96 2.62 1.98 1.56 2.43 5.80%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 24/02/23 24/02/22 24/02/21 20/02/20 21/02/19 27/02/18 -
Price 0.81 0.70 0.755 2.02 0.84 0.555 1.59 -
P/RPS 1.98 1.71 1.98 1.69 0.73 0.65 1.34 6.72%
P/EPS 139.54 -1,817.32 66.53 29.56 11.64 14.87 29.09 29.84%
EY 0.72 -0.06 1.50 3.38 8.59 6.72 3.44 -22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 3.18 3.15 2.97 2.00 1.63 2.61 5.89%

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