[SERNKOU] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 0.73%
YoY- 201.1%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 237,123 213,075 204,656 193,889 172,995 157,360 142,286 40.69%
PBT 16,464 12,338 11,673 11,714 11,824 9,868 7,260 72.86%
Tax -4,584 -2,733 -2,424 -2,534 -2,705 -1,292 -1,061 165.98%
NP 11,880 9,605 9,249 9,180 9,119 8,576 6,199 54.47%
-
NP to SH 11,561 9,236 8,956 9,009 8,944 8,932 6,559 46.06%
-
Tax Rate 27.84% 22.15% 20.77% 21.63% 22.88% 13.09% 14.61% -
Total Cost 225,243 203,470 195,407 184,709 163,876 148,784 136,087 40.05%
-
Net Worth 88,800 86,400 81,600 79,200 76,799 76,799 73,200 13.78%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 88,800 86,400 81,600 79,200 76,799 76,799 73,200 13.78%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 120,000 58.94%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.01% 4.51% 4.52% 4.73% 5.27% 5.45% 4.36% -
ROE 13.02% 10.69% 10.98% 11.38% 11.65% 11.63% 8.96% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 98.80 88.78 85.27 80.79 72.08 65.57 118.57 -11.47%
EPS 4.82 3.85 3.73 3.75 3.73 3.72 5.47 -8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.34 0.33 0.32 0.32 0.61 -28.41%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.54 17.56 16.87 15.98 14.26 12.97 11.73 40.65%
EPS 0.95 0.76 0.74 0.74 0.74 0.74 0.54 45.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0732 0.0712 0.0673 0.0653 0.0633 0.0633 0.0603 13.83%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.495 0.525 0.53 0.625 0.60 0.60 1.48 -
P/RPS 0.50 0.59 0.62 0.77 0.83 0.92 1.25 -45.80%
P/EPS 10.28 13.64 14.20 16.65 16.10 16.12 27.08 -47.66%
EY 9.73 7.33 7.04 6.01 6.21 6.20 3.69 91.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.46 1.56 1.89 1.88 1.88 2.43 -32.82%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 21/02/19 22/11/18 29/08/18 30/05/18 27/02/18 -
Price 0.58 0.51 0.555 0.53 0.63 0.535 1.59 -
P/RPS 0.59 0.57 0.65 0.66 0.87 0.82 1.34 -42.21%
P/EPS 12.04 13.25 14.87 14.12 16.91 14.38 29.09 -44.55%
EY 8.31 7.55 6.72 7.08 5.92 6.96 3.44 80.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.42 1.63 1.61 1.97 1.67 2.61 -28.80%

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