[SERNKOU] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 112.92%
YoY- 244.96%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 300,090 296,356 310,400 315,616 237,123 219,442 215,528 24.71%
PBT 22,368 24,098 27,592 27,676 16,464 14,500 12,802 45.11%
Tax -5,698 -3,466 -2,724 -3,036 -4,584 -1,730 -606 346.09%
NP 16,670 20,632 24,868 24,640 11,880 12,769 12,196 23.18%
-
NP to SH 16,945 20,482 24,654 24,616 11,561 12,506 11,962 26.15%
-
Tax Rate 25.47% 14.38% 9.87% 10.97% 27.84% 11.93% 4.73% -
Total Cost 283,420 275,724 285,532 290,976 225,243 206,673 203,332 24.80%
-
Net Worth 112,159 103,258 104,255 93,599 88,800 86,400 81,600 23.64%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 112,159 103,258 104,255 93,599 88,800 86,400 81,600 23.64%
NOSH 255,303 254,711 254,451 240,000 240,000 240,000 240,000 4.21%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.56% 6.96% 8.01% 7.81% 5.01% 5.82% 5.66% -
ROE 15.11% 19.84% 23.65% 26.30% 13.02% 14.48% 14.66% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 117.73 123.41 125.05 131.51 98.80 91.43 89.80 19.80%
EPS 6.79 8.27 10.10 10.24 4.82 5.21 4.98 22.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.42 0.39 0.37 0.36 0.34 18.77%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 27.84 27.49 28.79 29.28 21.99 20.35 19.99 24.73%
EPS 1.57 1.90 2.29 2.28 1.07 1.16 1.11 26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.0958 0.0967 0.0868 0.0824 0.0801 0.0757 23.60%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.22 0.565 0.83 0.78 0.495 0.525 0.53 -
P/RPS 1.04 0.46 0.66 0.59 0.50 0.57 0.59 45.97%
P/EPS 18.35 6.62 8.36 7.60 10.28 10.07 10.63 43.95%
EY 5.45 15.10 11.97 13.15 9.73 9.93 9.40 -30.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 1.31 1.98 2.00 1.34 1.46 1.56 46.68%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 16/06/20 20/02/20 26/11/19 28/08/19 30/05/19 21/02/19 -
Price 1.77 1.18 0.84 0.91 0.58 0.51 0.555 -
P/RPS 1.50 0.96 0.67 0.69 0.59 0.56 0.62 80.31%
P/EPS 26.63 13.83 8.46 8.87 12.04 9.79 11.14 78.87%
EY 3.76 7.23 11.82 11.27 8.31 10.22 8.98 -44.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.02 2.74 2.00 2.33 1.57 1.42 1.63 82.64%

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