[SERNKOU] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 0.73%
YoY- 201.1%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 321,993 301,853 258,218 193,889 136,779 111,534 106,247 20.27%
PBT 19,084 23,713 21,399 11,714 3,709 495 4,054 29.42%
Tax -6,921 -5,984 -5,146 -2,534 -1,133 -556 -923 39.86%
NP 12,163 17,729 16,253 9,180 2,576 -61 3,131 25.35%
-
NP to SH 11,797 17,940 15,931 9,009 2,992 -61 3,131 24.71%
-
Tax Rate 36.27% 25.24% 24.05% 21.63% 30.55% 112.32% 22.77% -
Total Cost 309,830 284,124 241,965 184,709 134,203 111,595 103,116 20.10%
-
Net Worth 183,682 167,374 93,599 79,200 69,599 64,309 64,800 18.94%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 183,682 167,374 93,599 79,200 69,599 64,309 64,800 18.94%
NOSH 830,013 258,677 240,000 240,000 120,000 120,000 120,000 37.99%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.78% 5.87% 6.29% 4.73% 1.88% -0.05% 2.95% -
ROE 6.42% 10.72% 17.02% 11.38% 4.30% -0.09% 4.83% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 40.32 117.22 107.59 80.79 113.98 93.65 88.54 -12.27%
EPS 1.48 6.97 6.64 3.75 2.49 -0.05 2.61 -9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.65 0.39 0.33 0.58 0.54 0.54 -13.24%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 29.87 28.00 23.95 17.98 12.69 10.35 9.86 20.26%
EPS 1.09 1.66 1.48 0.84 0.28 -0.01 0.29 24.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1704 0.1552 0.0868 0.0735 0.0646 0.0597 0.0601 18.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.575 2.00 0.78 0.625 1.26 1.18 0.615 -
P/RPS 1.43 1.71 0.72 0.77 1.11 1.26 0.69 12.90%
P/EPS 38.93 28.71 11.75 16.65 50.53 -2,303.73 23.57 8.71%
EY 2.57 3.48 8.51 6.01 1.98 -0.04 4.24 -7.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.08 2.00 1.89 2.17 2.19 1.14 13.96%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 26/11/19 22/11/18 27/11/17 23/11/16 27/11/15 -
Price 0.615 2.02 0.91 0.53 1.39 1.08 0.62 -
P/RPS 1.53 1.72 0.85 0.66 1.22 1.15 0.70 13.90%
P/EPS 41.63 28.99 13.71 14.12 55.75 -2,108.49 23.76 9.78%
EY 2.40 3.45 7.29 7.08 1.79 -0.05 4.21 -8.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.11 2.33 1.61 2.40 2.00 1.15 15.05%

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