[SERNKOU] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 36.18%
YoY- 1352.74%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 204,656 193,889 172,995 157,360 142,286 136,779 130,343 34.97%
PBT 11,673 11,714 11,824 9,868 7,260 3,709 1,783 248.76%
Tax -2,424 -2,534 -2,705 -1,292 -1,061 -1,133 -802 108.62%
NP 9,249 9,180 9,119 8,576 6,199 2,576 981 344.46%
-
NP to SH 8,956 9,009 8,944 8,932 6,559 2,992 1,404 242.79%
-
Tax Rate 20.77% 21.63% 22.88% 13.09% 14.61% 30.55% 44.98% -
Total Cost 195,407 184,709 163,876 148,784 136,087 134,203 129,362 31.55%
-
Net Worth 81,600 79,200 76,799 76,799 73,200 69,599 67,200 13.77%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 81,600 79,200 76,799 76,799 73,200 69,599 67,200 13.77%
NOSH 240,000 240,000 240,000 240,000 120,000 120,000 120,000 58.53%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.52% 4.73% 5.27% 5.45% 4.36% 1.88% 0.75% -
ROE 10.98% 11.38% 11.65% 11.63% 8.96% 4.30% 2.09% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 85.27 80.79 72.08 65.57 118.57 113.98 108.62 -14.86%
EPS 3.73 3.75 3.73 3.72 5.47 2.49 1.17 116.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.32 0.32 0.61 0.58 0.56 -28.23%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.98 17.98 16.05 14.60 13.20 12.69 12.09 34.96%
EPS 0.83 0.84 0.83 0.83 0.61 0.28 0.13 242.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.0735 0.0712 0.0712 0.0679 0.0646 0.0623 13.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.53 0.625 0.60 0.60 1.48 1.26 1.34 -
P/RPS 0.62 0.77 0.83 0.92 1.25 1.11 1.23 -36.58%
P/EPS 14.20 16.65 16.10 16.12 27.08 50.53 114.53 -75.04%
EY 7.04 6.01 6.21 6.20 3.69 1.98 0.87 301.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.89 1.88 1.88 2.43 2.17 2.39 -24.69%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 29/08/18 30/05/18 27/02/18 27/11/17 24/08/17 -
Price 0.555 0.53 0.63 0.535 1.59 1.39 1.28 -
P/RPS 0.65 0.66 0.87 0.82 1.34 1.22 1.18 -32.72%
P/EPS 14.87 14.12 16.91 14.38 29.09 55.75 109.40 -73.46%
EY 6.72 7.08 5.92 6.96 3.44 1.79 0.91 277.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.61 1.97 1.67 2.61 2.40 2.29 -20.23%

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