[SERNKOU] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 42.82%
YoY- -3.51%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 123,481 126,245 134,098 135,927 132,819 127,034 118,798 2.60%
PBT 5,601 5,775 6,704 7,612 6,411 6,736 6,356 -8.07%
Tax -1,462 -1,554 -1,784 -1,925 -2,429 -1,840 -1,694 -9.34%
NP 4,139 4,221 4,920 5,687 3,982 4,896 4,662 -7.61%
-
NP to SH 4,139 4,221 4,920 5,687 3,982 4,896 4,662 -7.61%
-
Tax Rate 26.10% 26.91% 26.61% 25.29% 37.89% 27.32% 26.65% -
Total Cost 119,342 122,024 129,178 130,240 128,837 122,138 114,136 3.01%
-
Net Worth 72,078 70,425 70,560 71,868 70,728 69,552 72,340 -0.24%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,497 1,497 2,996 2,996 1,498 1,498 - -
Div Payout % 36.17% 35.47% 60.90% 52.69% 37.64% 30.62% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 72,078 70,425 70,560 71,868 70,728 69,552 72,340 -0.24%
NOSH 120,131 119,365 117,600 119,780 119,879 119,917 120,568 -0.24%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.35% 3.34% 3.67% 4.18% 3.00% 3.85% 3.92% -
ROE 5.74% 5.99% 6.97% 7.91% 5.63% 7.04% 6.44% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 102.79 105.76 114.03 113.48 110.79 105.93 98.53 2.85%
EPS 3.45 3.54 4.18 4.75 3.32 4.08 3.87 -7.36%
DPS 1.25 1.25 2.50 2.50 1.25 1.25 0.00 -
NAPS 0.60 0.59 0.60 0.60 0.59 0.58 0.60 0.00%
Adjusted Per Share Value based on latest NOSH - 119,780
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.18 10.40 11.05 11.20 10.95 10.47 9.79 2.63%
EPS 0.34 0.35 0.41 0.47 0.33 0.40 0.38 -7.14%
DPS 0.12 0.12 0.25 0.25 0.12 0.12 0.00 -
NAPS 0.0594 0.058 0.0582 0.0592 0.0583 0.0573 0.0596 -0.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.32 0.37 0.37 0.38 0.48 0.49 0.50 -
P/RPS 0.31 0.35 0.32 0.33 0.43 0.46 0.51 -28.22%
P/EPS 9.29 10.46 8.84 8.00 14.45 12.00 12.93 -19.76%
EY 10.77 9.56 11.31 12.49 6.92 8.33 7.73 24.72%
DY 3.89 3.38 6.76 6.58 2.60 2.55 0.00 -
P/NAPS 0.53 0.63 0.62 0.63 0.81 0.84 0.83 -25.82%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 25/05/07 14/02/07 24/11/06 25/08/06 26/05/06 -
Price 0.29 0.35 0.37 0.38 0.45 0.48 0.50 -
P/RPS 0.28 0.33 0.32 0.33 0.41 0.45 0.51 -32.92%
P/EPS 8.42 9.90 8.84 8.00 13.55 11.76 12.93 -24.85%
EY 11.88 10.10 11.31 12.49 7.38 8.51 7.73 33.14%
DY 4.30 3.57 6.76 6.58 2.78 2.60 0.00 -
P/NAPS 0.48 0.59 0.62 0.63 0.76 0.83 0.83 -30.56%

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