[SERNKOU] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 12.4%
YoY- 99.94%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 301,853 300,090 294,808 284,559 258,218 237,123 213,075 26.05%
PBT 23,713 22,368 23,663 23,859 21,399 16,464 12,338 54.39%
Tax -5,984 -5,698 -5,886 -5,643 -5,146 -4,584 -2,733 68.37%
NP 17,729 16,670 17,777 18,216 16,253 11,880 9,605 50.30%
-
NP to SH 17,940 16,945 17,543 17,907 15,931 11,561 9,236 55.48%
-
Tax Rate 25.24% 25.47% 24.87% 23.65% 24.05% 27.84% 22.15% -
Total Cost 284,124 283,420 277,031 266,343 241,965 225,243 203,470 24.85%
-
Net Worth 167,374 112,159 103,258 104,255 93,599 88,800 86,400 55.21%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 167,374 112,159 103,258 104,255 93,599 88,800 86,400 55.21%
NOSH 258,677 255,303 254,711 254,451 240,000 240,000 240,000 5.10%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.87% 5.56% 6.03% 6.40% 6.29% 5.01% 4.51% -
ROE 10.72% 15.11% 16.99% 17.18% 17.02% 13.02% 10.69% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 117.22 117.73 122.77 114.64 107.59 98.80 88.78 20.29%
EPS 6.97 6.65 7.31 7.21 6.64 4.82 3.85 48.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.44 0.43 0.42 0.39 0.37 0.36 48.11%
Adjusted Per Share Value based on latest NOSH - 254,451
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 28.00 27.84 27.35 26.39 23.95 21.99 19.76 26.07%
EPS 1.66 1.57 1.63 1.66 1.48 1.07 0.86 54.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1552 0.104 0.0958 0.0967 0.0868 0.0824 0.0801 55.23%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.00 1.22 0.565 0.83 0.78 0.495 0.525 -
P/RPS 1.71 1.04 0.46 0.72 0.72 0.50 0.59 102.88%
P/EPS 28.71 18.35 7.73 11.51 11.75 10.28 13.64 64.01%
EY 3.48 5.45 12.93 8.69 8.51 9.73 7.33 -39.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 2.77 1.31 1.98 2.00 1.34 1.46 64.26%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 24/08/20 16/06/20 20/02/20 26/11/19 28/08/19 30/05/19 -
Price 2.02 1.77 1.18 0.84 0.91 0.58 0.51 -
P/RPS 1.72 1.50 0.96 0.73 0.85 0.59 0.57 108.39%
P/EPS 28.99 26.63 16.15 11.64 13.71 12.04 13.25 68.29%
EY 3.45 3.76 6.19 8.59 7.29 8.31 7.55 -40.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 4.02 2.74 2.00 2.33 1.57 1.42 68.40%

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