[SERNKOU] YoY Annualized Quarter 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- 3.07%
YoY- 516.85%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 309,970 296,356 219,442 166,002 129,980 101,284 116,092 17.76%
PBT 30,650 24,098 14,500 13,814 3,034 5,865 2,081 56.50%
Tax -4,674 -3,466 -1,730 -1,693 -1,040 -1,060 -49 113.60%
NP 25,976 20,632 12,769 12,121 1,994 4,805 2,032 52.85%
-
NP to SH 25,478 20,482 12,506 12,304 1,994 4,805 2,032 52.36%
-
Tax Rate 15.25% 14.38% 11.93% 12.26% 34.28% 18.07% 2.35% -
Total Cost 283,994 275,724 206,673 153,881 127,985 96,478 114,060 16.40%
-
Net Worth 183,149 103,258 86,400 76,799 66,000 67,200 63,599 19.25%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 183,149 103,258 86,400 76,799 66,000 67,200 63,599 19.25%
NOSH 262,575 254,711 240,000 240,000 120,000 120,000 120,000 13.92%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.38% 6.96% 5.82% 7.30% 1.53% 4.74% 1.75% -
ROE 13.91% 19.84% 14.48% 16.02% 3.02% 7.15% 3.19% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 118.47 123.41 91.43 69.17 108.32 84.40 96.74 3.43%
EPS 9.81 8.27 5.21 5.05 1.67 4.00 1.69 34.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.43 0.36 0.32 0.55 0.56 0.53 4.74%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 28.75 27.49 20.35 15.40 12.06 9.39 10.77 17.76%
EPS 2.36 1.90 1.16 1.14 0.19 0.45 0.19 52.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1699 0.0958 0.0801 0.0712 0.0612 0.0623 0.059 19.25%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.32 0.565 0.525 0.60 1.04 0.83 0.495 -
P/RPS 1.96 0.46 0.57 0.87 0.96 0.98 0.51 25.12%
P/EPS 23.82 6.62 10.07 11.70 62.57 20.73 29.23 -3.35%
EY 4.20 15.10 9.93 8.54 1.60 4.82 3.42 3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 1.31 1.46 1.88 1.89 1.48 0.93 23.53%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 16/06/20 30/05/19 30/05/18 25/05/17 26/05/16 27/05/15 -
Price 2.17 1.18 0.51 0.535 1.26 0.965 0.52 -
P/RPS 1.83 0.96 0.56 0.77 1.16 1.14 0.54 22.53%
P/EPS 22.28 13.83 9.79 10.44 75.80 24.10 30.71 -5.20%
EY 4.49 7.23 10.22 9.58 1.32 4.15 3.26 5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 2.74 1.42 1.67 2.29 1.72 0.98 21.13%

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