Highlights

[SCBUILD] YoY Quarter Result on 2018-04-30 [#1]

Stock [SCBUILD]: SC ESTATE BUILDER BHD
Announcement Date 29-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 30-Apr-2018  [#1]
Profit Trend QoQ -     -118.79%    YoY -     -834.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 857 8,866 2,106 4,053 3,699 3,409 658 4.50%
  YoY % -90.33% 320.99% -48.04% 9.57% 8.51% 418.09% -
  Horiz. % 130.24% 1,347.42% 320.06% 615.96% 562.16% 518.09% 100.00%
PBT -542 17 -260 -50 -841 -611 -970 -9.24%
  YoY % -3,288.24% 106.54% -420.00% 94.05% -37.64% 37.01% -
  Horiz. % 55.88% -1.75% 26.80% 5.15% 86.70% 62.99% 100.00%
Tax 0 -75 0 0 50 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -150.00% 0.00% 0.00% 100.00% - -
NP -542 -58 -260 -50 -791 -611 -970 -9.24%
  YoY % -834.48% 77.69% -420.00% 93.68% -29.46% 37.01% -
  Horiz. % 55.88% 5.98% 26.80% 5.15% 81.55% 62.99% 100.00%
NP to SH -542 -58 -260 -1 -619 -611 -970 -9.24%
  YoY % -834.48% 77.69% -25,900.00% 99.84% -1.31% 37.01% -
  Horiz. % 55.88% 5.98% 26.80% 0.10% 63.81% 62.99% 100.00%
Tax Rate - % 441.18 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 1,399 8,924 2,366 4,103 4,490 4,020 1,628 -2.49%
  YoY % -84.32% 277.18% -42.33% -8.62% 11.69% 146.93% -
  Horiz. % 85.93% 548.16% 145.33% 252.03% 275.80% 246.93% 100.00%
Net Worth 32,673 32,521 31,199 33,163 12,379 14,376 2,952 49.26%
  YoY % 0.47% 4.24% -5.92% 167.88% -13.89% 386.98% -
  Horiz. % 1,106.77% 1,101.62% 1,056.85% 1,123.36% 419.35% 486.98% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 32,673 32,521 31,199 33,163 12,379 14,376 2,952 49.26%
  YoY % 0.47% 4.24% -5.92% 167.88% -13.89% 386.98% -
  Horiz. % 1,106.77% 1,101.62% 1,056.85% 1,123.36% 419.35% 486.98% 100.00%
NOSH 883,077 878,965 866,666 829,090 412,666 359,411 140,579 35.82%
  YoY % 0.47% 1.42% 4.53% 100.91% 14.82% 155.66% -
  Horiz. % 628.17% 625.24% 616.49% 589.77% 293.55% 255.66% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -63.24 % -0.65 % -12.35 % -1.23 % -21.38 % -17.92 % -147.42 % -13.15%
  YoY % -9,629.23% 94.74% -904.07% 94.25% -19.31% 87.84% -
  Horiz. % 42.90% 0.44% 8.38% 0.83% 14.50% 12.16% 100.00%
ROE -1.66 % -0.18 % -0.83 % 0.00 % -5.00 % -4.25 % -32.86 % -39.19%
  YoY % -822.22% 78.31% 0.00% 0.00% -17.65% 87.07% -
  Horiz. % 5.05% 0.55% 2.53% -0.00% 15.22% 12.93% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 0.10 1.01 0.24 0.49 0.90 0.95 0.47 -22.73%
  YoY % -90.10% 320.83% -51.02% -45.56% -5.26% 102.13% -
  Horiz. % 21.28% 214.89% 51.06% 104.26% 191.49% 202.13% 100.00%
EPS -0.06 -0.01 -0.03 0.00 -0.15 -0.17 -0.69 -33.43%
  YoY % -500.00% 66.67% 0.00% 0.00% 11.76% 75.36% -
  Horiz. % 8.70% 1.45% 4.35% -0.00% 21.74% 24.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0370 0.0370 0.0360 0.0400 0.0300 0.0400 0.0210 9.90%
  YoY % 0.00% 2.78% -10.00% 33.33% -25.00% 90.48% -
  Horiz. % 176.19% 176.19% 171.43% 190.48% 142.86% 190.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 903,333
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 0.10 1.00 0.24 0.46 0.42 0.39 0.07 6.12%
  YoY % -90.00% 316.67% -47.83% 9.52% 7.69% 457.14% -
  Horiz. % 142.86% 1,428.57% 342.86% 657.14% 600.00% 557.14% 100.00%
EPS -0.06 -0.01 -0.03 0.00 -0.07 -0.07 -0.11 -9.60%
  YoY % -500.00% 66.67% 0.00% 0.00% 0.00% 36.36% -
  Horiz. % 54.55% 9.09% 27.27% -0.00% 63.64% 63.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0370 0.0368 0.0353 0.0376 0.0140 0.0163 0.0033 49.58%
  YoY % 0.54% 4.25% -6.12% 168.57% -14.11% 393.94% -
  Horiz. % 1,121.21% 1,115.15% 1,069.70% 1,139.39% 424.24% 493.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.0350 0.0400 0.0400 0.0500 0.0750 0.0600 0.1300 -
P/RPS 36.07 3.97 16.46 10.23 8.37 6.33 27.77 4.45%
  YoY % 808.56% -75.88% 60.90% 22.22% 32.23% -77.21% -
  Horiz. % 129.89% 14.30% 59.27% 36.84% 30.14% 22.79% 100.00%
P/EPS -57.03 -606.18 -133.33 -41,454.54 -50.00 -35.29 -18.84 20.26%
  YoY % 90.59% -354.65% 99.68% -82,809.08% -41.68% -87.31% -
  Horiz. % 302.71% 3,217.52% 707.70% 220,034.72% 265.39% 187.31% 100.00%
EY -1.75 -0.16 -0.75 0.00 -2.00 -2.83 -5.31 -16.88%
  YoY % -993.75% 78.67% 0.00% 0.00% 29.33% 46.70% -
  Horiz. % 32.96% 3.01% 14.12% -0.00% 37.66% 53.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.95 1.08 1.11 1.25 2.50 1.50 6.19 -26.82%
  YoY % -12.04% -2.70% -11.20% -50.00% 66.67% -75.77% -
  Horiz. % 15.35% 17.45% 17.93% 20.19% 40.39% 24.23% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 16/06/17 30/06/16 29/06/15 27/06/14 21/06/13 26/06/12 -
Price 0.0250 0.0400 0.0450 0.0550 0.0750 0.0750 0.0900 -
P/RPS 25.76 3.97 18.52 11.25 8.37 7.91 19.23 4.99%
  YoY % 548.87% -78.56% 64.62% 34.41% 5.82% -58.87% -
  Horiz. % 133.96% 20.64% 96.31% 58.50% 43.53% 41.13% 100.00%
P/EPS -40.73 -606.18 -150.00 -45,600.00 -50.00 -44.12 -13.04 20.89%
  YoY % 93.28% -304.12% 99.67% -91,100.00% -13.33% -238.34% -
  Horiz. % 312.35% 4,648.62% 1,150.31% 349,693.25% 383.44% 338.34% 100.00%
EY -2.46 -0.16 -0.67 0.00 -2.00 -2.27 -7.67 -17.26%
  YoY % -1,437.50% 76.12% 0.00% 0.00% 11.89% 70.40% -
  Horiz. % 32.07% 2.09% 8.74% -0.00% 26.08% 29.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.68 1.08 1.25 1.38 2.50 1.88 4.29 -26.42%
  YoY % -37.04% -13.60% -9.42% -44.80% 32.98% -56.18% -
  Horiz. % 15.85% 25.17% 29.14% 32.17% 58.28% 43.82% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers