[SERNKOU] QoQ Annualized 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- 4.55%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 310,400 315,616 237,123 219,442 215,528 231,236 172,995 47.50%
PBT 27,592 27,676 16,464 14,500 12,802 7,936 11,824 75.66%
Tax -2,724 -3,036 -4,584 -1,730 -606 -788 -2,705 0.46%
NP 24,868 24,640 11,880 12,769 12,196 7,148 9,119 94.83%
-
NP to SH 24,654 24,616 11,561 12,506 11,962 7,136 9,084 94.21%
-
Tax Rate 9.87% 10.97% 27.84% 11.93% 4.73% 9.93% 22.88% -
Total Cost 285,532 290,976 225,243 206,673 203,332 224,088 163,876 44.65%
-
Net Worth 104,255 93,599 88,800 86,400 81,600 79,200 76,799 22.53%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 104,255 93,599 88,800 86,400 81,600 79,200 76,799 22.53%
NOSH 254,451 240,000 240,000 240,000 240,000 240,000 240,000 3.96%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.01% 7.81% 5.01% 5.82% 5.66% 3.09% 5.27% -
ROE 23.65% 26.30% 13.02% 14.48% 14.66% 9.01% 11.83% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 125.05 131.51 98.80 91.43 89.80 96.35 72.08 44.23%
EPS 10.10 10.24 4.82 5.21 4.98 2.96 3.79 91.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.39 0.37 0.36 0.34 0.33 0.32 19.81%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 28.79 29.28 21.99 20.35 19.99 21.45 16.05 47.47%
EPS 2.29 2.28 1.07 1.16 1.11 0.66 0.84 94.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0967 0.0868 0.0824 0.0801 0.0757 0.0735 0.0712 22.57%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.83 0.78 0.495 0.525 0.53 0.625 0.60 -
P/RPS 0.66 0.59 0.50 0.57 0.59 0.65 0.83 -14.13%
P/EPS 8.36 7.60 10.28 10.07 10.63 21.02 15.85 -34.64%
EY 11.97 13.15 9.73 9.93 9.40 4.76 6.31 53.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.00 1.34 1.46 1.56 1.89 1.88 3.50%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 26/11/19 28/08/19 30/05/19 21/02/19 22/11/18 29/08/18 -
Price 0.84 0.91 0.58 0.51 0.555 0.53 0.63 -
P/RPS 0.67 0.69 0.59 0.56 0.62 0.55 0.87 -15.94%
P/EPS 8.46 8.87 12.04 9.79 11.14 17.83 16.64 -36.22%
EY 11.82 11.27 8.31 10.22 8.98 5.61 6.01 56.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.33 1.57 1.42 1.63 1.61 1.97 1.00%

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