Highlights

[SCBUILD] YoY Quarter Result on 2018-07-31 [#2]

Stock [SCBUILD]: SC ESTATE BUILDER BHD
Announcement Date 28-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Jul-2018  [#2]
Profit Trend QoQ -     47.79%    YoY -     68.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 3,548 2,972 16,647 4,497 4,561 9,333 1,207 19.68%
  YoY % 19.38% -82.15% 270.18% -1.40% -51.13% 673.24% -
  Horiz. % 293.95% 246.23% 1,379.20% 372.58% 377.88% 773.24% 100.00%
PBT -283 -889 394 -269 104 1,765 -1,375 -23.15%
  YoY % 68.17% -325.63% 246.47% -358.65% -94.11% 228.36% -
  Horiz. % 20.58% 64.65% -28.65% 19.56% -7.56% -128.36% 100.00%
Tax 0 0 -74 0 0 -170 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 43.53% -0.00% -0.00% 100.00% -
NP -283 -889 320 -269 104 1,595 -1,375 -23.15%
  YoY % 68.17% -377.81% 218.96% -358.65% -93.48% 216.00% -
  Horiz. % 20.58% 64.65% -23.27% 19.56% -7.56% -116.00% 100.00%
NP to SH -283 -889 320 -42 30 -108 -1,375 -23.15%
  YoY % 68.17% -377.81% 861.90% -240.00% 127.78% 92.15% -
  Horiz. % 20.58% 64.65% -23.27% 3.05% -2.18% 7.85% 100.00%
Tax Rate - % - % 18.78 % - % - % 9.63 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 195.02% 0.00% 0.00% 100.00% -
Total Cost 3,831 3,861 16,327 4,766 4,457 7,738 2,582 6.79%
  YoY % -0.78% -76.35% 242.57% 6.93% -42.40% 199.69% -
  Horiz. % 148.37% 149.54% 632.34% 184.59% 172.62% 299.69% 100.00%
Net Worth 32,673 30,907 33,600 16,799 8,999 14,399 22,282 6.58%
  YoY % 5.71% -8.01% 100.00% 86.67% -37.50% -35.37% -
  Horiz. % 146.64% 138.71% 150.79% 75.40% 40.39% 64.63% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 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
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 32,673 30,907 33,600 16,799 8,999 14,399 22,282 6.58%
  YoY % 5.71% -8.01% 100.00% 86.67% -37.50% -35.37% -
  Horiz. % 146.64% 138.71% 150.79% 75.40% 40.39% 64.63% 100.00%
NOSH 883,077 883,078 800,000 420,000 300,000 360,000 352,564 16.53%
  YoY % -0.00% 10.38% 90.48% 40.00% -16.67% 2.11% -
  Horiz. % 250.47% 250.47% 226.91% 119.13% 85.09% 102.11% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -7.98 % -29.91 % 1.92 % -5.98 % 2.28 % 17.09 % -113.92 % -35.78%
  YoY % 73.32% -1,657.81% 132.11% -362.28% -86.66% 115.00% -
  Horiz. % 7.00% 26.26% -1.69% 5.25% -2.00% -15.00% 100.00%
ROE -0.87 % -2.88 % 0.95 % -0.25 % 0.33 % -0.75 % -6.17 % -27.84%
  YoY % 69.79% -403.16% 480.00% -175.76% 144.00% 87.84% -
  Horiz. % 14.10% 46.68% -15.40% 4.05% -5.35% 12.16% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 0.40 0.34 2.08 1.07 1.52 2.59 0.34 2.74%
  YoY % 17.65% -83.65% 94.39% -29.61% -41.31% 661.76% -
  Horiz. % 117.65% 100.00% 611.76% 314.71% 447.06% 761.76% 100.00%
EPS -0.03 -0.10 0.04 -0.01 0.01 -0.03 -0.39 -34.77%
  YoY % 70.00% -350.00% 500.00% -200.00% 133.33% 92.31% -
  Horiz. % 7.69% 25.64% -10.26% 2.56% -2.56% 7.69% 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 0.0350 0.0420 0.0400 0.0300 0.0400 0.0632 -8.53%
  YoY % 5.71% -16.67% 5.00% 33.33% -25.00% -36.71% -
  Horiz. % 58.54% 55.38% 66.46% 63.29% 47.47% 63.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 883,077
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 0.40 0.34 1.89 0.51 0.52 1.06 0.14 19.11%
  YoY % 17.65% -82.01% 270.59% -1.92% -50.94% 657.14% -
  Horiz. % 285.71% 242.86% 1,350.00% 364.29% 371.43% 757.14% 100.00%
EPS -0.03 -0.10 0.04 0.00 0.00 -0.01 -0.16 -24.34%
  YoY % 70.00% -350.00% 0.00% 0.00% 0.00% 93.75% -
  Horiz. % 18.75% 62.50% -25.00% -0.00% -0.00% 6.25% 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 0.0350 0.0380 0.0190 0.0102 0.0163 0.0252 6.61%
  YoY % 5.71% -7.89% 100.00% 86.27% -37.42% -35.32% -
  Horiz. % 146.83% 138.89% 150.79% 75.40% 40.48% 64.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.0250 0.0300 0.0450 0.0500 0.0900 0.1250 0.0800 -
P/RPS 6.22 8.91 2.16 4.67 5.92 4.82 23.37 -19.79%
  YoY % -30.19% 312.50% -53.75% -21.11% 22.82% -79.38% -
  Horiz. % 26.62% 38.13% 9.24% 19.98% 25.33% 20.62% 100.00%
P/EPS -78.01 -29.80 112.50 -500.00 900.00 -416.67 -20.51 24.93%
  YoY % -161.78% -126.49% 122.50% -155.56% 316.00% -1,931.55% -
  Horiz. % 380.35% 145.29% -548.51% 2,437.84% -4,388.10% 2,031.55% 100.00%
EY -1.28 -3.36 0.89 -0.20 0.11 -0.24 -4.87 -19.96%
  YoY % 61.90% -477.53% 545.00% -281.82% 145.83% 95.07% -
  Horiz. % 26.28% 68.99% -18.28% 4.11% -2.26% 4.93% 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 0.86 1.07 1.25 3.00 3.13 1.27 -9.88%
  YoY % -20.93% -19.63% -14.40% -58.33% -4.15% 146.46% -
  Horiz. % 53.54% 67.72% 84.25% 98.43% 236.22% 246.46% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 21/09/17 23/09/16 29/09/15 25/09/14 27/09/13 25/09/12 -
Price 0.0200 0.0300 0.0450 0.0500 0.0950 0.1100 0.0900 -
P/RPS 4.98 8.91 2.16 4.67 6.25 4.24 26.29 -24.21%
  YoY % -44.11% 312.50% -53.75% -25.28% 47.41% -83.87% -
  Horiz. % 18.94% 33.89% 8.22% 17.76% 23.77% 16.13% 100.00%
P/EPS -62.41 -29.80 112.50 -500.00 950.00 -366.67 -23.08 18.02%
  YoY % -109.43% -126.49% 122.50% -152.63% 359.09% -1,488.69% -
  Horiz. % 270.41% 129.12% -487.43% 2,166.38% -4,116.12% 1,588.69% 100.00%
EY -1.60 -3.36 0.89 -0.20 0.11 -0.27 -4.33 -15.28%
  YoY % 52.38% -477.53% 545.00% -281.82% 140.74% 93.76% -
  Horiz. % 36.95% 77.60% -20.55% 4.62% -2.54% 6.24% 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 0.54 0.86 1.07 1.25 3.17 2.75 1.42 -14.88%
  YoY % -37.21% -19.63% -14.40% -60.57% 15.27% 93.66% -
  Horiz. % 38.03% 60.56% 75.35% 88.03% 223.24% 193.66% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 

TOP ARTICLES

1. Jaks Resources (7) - Uncle Koon's Information Inaccurate Icon8888 Gossips About Stocks
2. How to trade in a bearish volatile market? Bull Traders Education Series
3. Jaks - Winner Andy Ang Financialpedia
4. My E.G. - Unexplainable Drop? - Salvador Dali Good Articles to Share
5. PADINI - BLOODBATH PADINI HOLDINGS BERHAD
Partners & Brokers