[SERNKOU] YoY TTM 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- 3.13%
YoY- 3.4%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 334,673 310,301 294,808 213,075 157,360 126,686 98,366 22.62%
PBT 14,701 27,282 23,663 12,338 9,868 145 5,510 17.76%
Tax -7,736 -6,604 -5,886 -2,733 -1,292 -918 -1,278 34.98%
NP 6,965 20,678 17,777 9,605 8,576 -773 4,232 8.65%
-
NP to SH 6,353 20,692 17,543 9,236 8,932 -713 4,232 7.00%
-
Tax Rate 52.62% 24.21% 24.87% 22.15% 13.09% 633.10% 23.19% -
Total Cost 327,708 289,623 277,031 203,470 148,784 127,459 94,134 23.09%
-
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 2.08% 6.66% 6.03% 4.51% 5.45% -0.61% 4.30% -
ROE 3.17% 11.30% 16.99% 10.69% 11.63% -1.08% 6.30% -
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 40.14 118.60 122.77 88.78 65.57 105.57 81.97 -11.21%
EPS 0.76 7.91 7.31 3.85 3.72 -0.59 3.53 -22.57%
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 31.04 28.78 27.35 19.76 14.60 11.75 9.12 22.63%
EPS 0.59 1.92 1.63 0.86 0.83 -0.07 0.39 7.13%
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 1.93 1.96 0.46 0.59 0.92 0.99 1.01 11.39%
P/EPS 101.71 29.34 7.73 13.64 16.12 -175.04 23.53 27.61%
EY 0.98 3.41 12.93 7.33 6.20 -0.57 4.25 -21.68%
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 1.91 1.83 0.96 0.57 0.82 1.19 1.18 8.35%
P/EPS 100.39 27.44 16.15 13.25 14.38 -212.06 27.36 24.18%
EY 1.00 3.64 6.19 7.55 6.96 -0.47 3.65 -19.40%
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