[SERNKOU] QoQ TTM Result on 30-Jun-2018 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 0.13%
YoY- 537.04%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 213,075 204,656 193,889 172,995 157,360 142,286 136,779 34.41%
PBT 12,338 11,673 11,714 11,824 9,868 7,260 3,709 123.00%
Tax -2,733 -2,424 -2,534 -2,705 -1,292 -1,061 -1,133 79.95%
NP 9,605 9,249 9,180 9,119 8,576 6,199 2,576 140.64%
-
NP to SH 9,236 8,956 9,009 8,944 8,932 6,559 2,992 112.15%
-
Tax Rate 22.15% 20.77% 21.63% 22.88% 13.09% 14.61% 30.55% -
Total Cost 203,470 195,407 184,709 163,876 148,784 136,087 134,203 32.00%
-
Net Worth 86,400 81,600 79,200 76,799 76,799 73,200 69,599 15.52%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 86,400 81,600 79,200 76,799 76,799 73,200 69,599 15.52%
NOSH 240,000 240,000 240,000 240,000 240,000 120,000 120,000 58.80%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.51% 4.52% 4.73% 5.27% 5.45% 4.36% 1.88% -
ROE 10.69% 10.98% 11.38% 11.65% 11.63% 8.96% 4.30% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 88.78 85.27 80.79 72.08 65.57 118.57 113.98 -15.35%
EPS 3.85 3.73 3.75 3.73 3.72 5.47 2.49 33.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.33 0.32 0.32 0.61 0.58 -27.25%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 19.76 18.98 17.98 16.05 14.60 13.20 12.69 34.37%
EPS 0.86 0.83 0.84 0.83 0.83 0.61 0.28 111.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0757 0.0735 0.0712 0.0712 0.0679 0.0646 15.43%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.525 0.53 0.625 0.60 0.60 1.48 1.26 -
P/RPS 0.59 0.62 0.77 0.83 0.92 1.25 1.11 -34.40%
P/EPS 13.64 14.20 16.65 16.10 16.12 27.08 50.53 -58.26%
EY 7.33 7.04 6.01 6.21 6.20 3.69 1.98 139.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.56 1.89 1.88 1.88 2.43 2.17 -23.23%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 21/02/19 22/11/18 29/08/18 30/05/18 27/02/18 27/11/17 -
Price 0.51 0.555 0.53 0.63 0.535 1.59 1.39 -
P/RPS 0.57 0.65 0.66 0.87 0.82 1.34 1.22 -39.81%
P/EPS 13.25 14.87 14.12 16.91 14.38 29.09 55.75 -61.66%
EY 7.55 6.72 7.08 5.92 6.96 3.44 1.79 161.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.63 1.61 1.97 1.67 2.61 2.40 -29.54%

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