[SERNKOU] YoY Annualized Quarter Result on 30-Jun-2019 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -7.56%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 338,267 324,699 300,090 237,123 172,995 130,343 105,165 21.48%
PBT 15,965 24,735 22,368 16,464 11,824 1,783 2,268 38.41%
Tax -6,138 -6,821 -5,698 -4,584 -2,705 -802 -933 36.86%
NP 9,827 17,914 16,670 11,880 9,119 981 1,335 39.45%
-
NP to SH 9,214 17,561 16,945 11,561 9,084 1,464 1,336 37.94%
-
Tax Rate 38.45% 27.58% 25.47% 27.84% 22.88% 44.98% 41.14% -
Total Cost 328,440 306,785 283,420 225,243 163,876 129,362 103,830 21.14%
-
Net Worth 200,957 189,343 112,159 88,800 76,799 67,200 64,800 20.74%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 200,957 189,343 112,159 88,800 76,799 67,200 64,800 20.74%
NOSH 846,756 793,354 255,303 240,000 240,000 120,000 120,000 38.47%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 2.91% 5.52% 5.56% 5.01% 5.27% 0.75% 1.27% -
ROE 4.59% 9.27% 15.11% 13.02% 11.83% 2.18% 2.06% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 40.40 41.16 117.73 98.80 72.08 108.62 87.64 -12.10%
EPS 1.12 2.25 6.79 4.82 3.79 0.82 1.11 0.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.44 0.37 0.32 0.56 0.54 -12.63%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 31.38 30.12 27.84 21.99 16.05 12.09 9.75 21.49%
EPS 0.85 1.63 1.57 1.07 0.84 0.14 0.12 38.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1864 0.1756 0.104 0.0824 0.0712 0.0623 0.0601 20.75%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.695 0.525 1.22 0.495 0.60 1.34 1.04 -
P/RPS 1.72 1.28 1.04 0.50 0.83 1.23 1.19 6.32%
P/EPS 63.16 23.59 18.35 10.28 15.85 109.84 93.41 -6.31%
EY 1.58 4.24 5.45 9.73 6.31 0.91 1.07 6.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 2.19 2.77 1.34 1.88 2.39 1.93 7.01%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 28/09/21 24/08/20 28/08/19 29/08/18 24/08/17 26/08/16 -
Price 0.77 0.58 1.77 0.58 0.63 1.28 1.18 -
P/RPS 1.91 1.41 1.50 0.59 0.87 1.18 1.35 5.95%
P/EPS 69.97 26.06 26.63 12.04 16.64 104.92 105.99 -6.68%
EY 1.43 3.84 3.76 8.31 6.01 0.95 0.94 7.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 2.42 4.02 1.57 1.97 2.29 2.19 6.57%

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