Highlights

[SCBUILD] YoY Quarter Result on 2018-10-31 [#3]

Stock [SCBUILD]: SC ESTATE BUILDER BHD
Announcement Date 28-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Oct-2018  [#3]
Profit Trend QoQ -     -222.61%    YoY -     -6.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 1,567 2,034 15,450 5,720 3,768 11,794 6,087 -20.23%
  YoY % -22.96% -86.83% 170.10% 51.80% -68.05% 93.76% -
  Horiz. % 25.74% 33.42% 253.82% 93.97% 61.90% 193.76% 100.00%
PBT -913 -831 400 -474 -935 2,962 -339 17.94%
  YoY % -9.87% -307.75% 184.39% 49.30% -131.57% 973.75% -
  Horiz. % 269.32% 245.13% -117.99% 139.82% 275.81% -873.75% 100.00%
Tax 0 -24 -265 0 40 -931 0 -
  YoY % 0.00% 90.94% 0.00% 0.00% 104.30% 0.00% -
  Horiz. % -0.00% 2.58% 28.46% -0.00% -4.30% 100.00% -
NP -913 -855 135 -474 -895 2,031 -339 17.94%
  YoY % -6.78% -733.33% 128.48% 47.04% -144.07% 699.12% -
  Horiz. % 269.32% 252.21% -39.82% 139.82% 264.01% -599.12% 100.00%
NP to SH -913 -855 135 -1,348 -836 -201 -339 17.94%
  YoY % -6.78% -733.33% 110.01% -61.24% -315.92% 40.71% -
  Horiz. % 269.32% 252.21% -39.82% 397.64% 246.61% 59.29% 100.00%
Tax Rate - % - % 66.25 % - % - % 31.43 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 210.79% 0.00% 0.00% 100.00% -
Total Cost 2,480 2,889 15,315 6,194 4,663 9,763 6,426 -14.67%
  YoY % -14.16% -81.14% 147.26% 32.83% -52.24% 51.93% -
  Horiz. % 38.59% 44.96% 238.33% 96.39% 72.56% 151.93% 100.00%
Net Worth 31,790 29,884 33,400 31,717 12,414 13,399 21,017 7.14%
  YoY % 6.38% -10.53% 5.31% 155.49% -7.36% -36.25% -
  Horiz. % 151.26% 142.19% 158.91% 150.91% 59.07% 63.75% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 31,790 29,884 33,400 31,717 12,414 13,399 21,017 7.14%
  YoY % 6.38% -10.53% 5.31% 155.49% -7.36% -36.25% -
  Horiz. % 151.26% 142.19% 158.91% 150.91% 59.07% 63.75% 100.00%
NOSH 883,077 878,965 878,965 792,941 413,809 335,000 338,999 17.29%
  YoY % 0.47% 0.00% 10.85% 91.62% 23.53% -1.18% -
  Horiz. % 260.49% 259.28% 259.28% 233.91% 122.07% 98.82% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -58.26 % -42.04 % 0.87 % -8.29 % -23.75 % 17.22 % -5.57 % 47.86%
  YoY % -38.58% -4,932.18% 110.49% 65.09% -237.92% 409.16% -
  Horiz. % 1,045.96% 754.76% -15.62% 148.83% 426.39% -309.16% 100.00%
ROE -2.87 % -2.86 % 0.40 % -4.25 % -6.73 % -1.50 % -1.61 % 10.11%
  YoY % -0.35% -815.00% 109.41% 36.85% -348.67% 6.83% -
  Horiz. % 178.26% 177.64% -24.84% 263.98% 418.01% 93.17% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.18 0.23 1.76 0.72 0.91 3.52 1.80 -31.86%
  YoY % -21.74% -86.93% 144.44% -20.88% -74.15% 95.56% -
  Horiz. % 10.00% 12.78% 97.78% 40.00% 50.56% 195.56% 100.00%
EPS -0.10 -0.10 0.01 -0.17 -0.21 -0.06 -0.10 -
  YoY % 0.00% -1,100.00% 105.88% 19.05% -250.00% 40.00% -
  Horiz. % 100.00% 100.00% -10.00% 170.00% 210.00% 60.00% 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 0.0360 0.0340 0.0380 0.0400 0.0300 0.0400 0.0620 -8.66%
  YoY % 5.88% -10.53% -5.00% 33.33% -25.00% -35.48% -
  Horiz. % 58.06% 54.84% 61.29% 64.52% 48.39% 64.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 912,999
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.18 0.23 1.75 0.65 0.43 1.34 0.69 -20.06%
  YoY % -21.74% -86.86% 169.23% 51.16% -67.91% 94.20% -
  Horiz. % 26.09% 33.33% 253.62% 94.20% 62.32% 194.20% 100.00%
EPS -0.10 -0.10 0.02 -0.15 -0.09 -0.02 -0.04 16.49%
  YoY % 0.00% -600.00% 113.33% -66.67% -350.00% 50.00% -
  Horiz. % 250.00% 250.00% -50.00% 375.00% 225.00% 50.00% 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 0.0360 0.0338 0.0378 0.0359 0.0141 0.0152 0.0238 7.14%
  YoY % 6.51% -10.58% 5.29% 154.61% -7.24% -36.13% -
  Horiz. % 151.26% 142.02% 158.82% 150.84% 59.24% 63.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.0150 0.0400 0.0350 0.0500 0.0650 0.1000 0.0900 -
P/RPS 8.45 17.29 1.99 6.93 7.14 2.84 5.01 9.10%
  YoY % -51.13% 768.84% -71.28% -2.94% 151.41% -43.31% -
  Horiz. % 168.66% 345.11% 39.72% 138.32% 142.51% 56.69% 100.00%
P/EPS -14.51 -41.12 227.88 -29.41 -32.17 -166.67 -90.00 -26.22%
  YoY % 64.71% -118.04% 874.84% 8.58% 80.70% -85.19% -
  Horiz. % 16.12% 45.69% -253.20% 32.68% 35.74% 185.19% 100.00%
EY -6.89 -2.43 0.44 -3.40 -3.11 -0.60 -1.11 35.55%
  YoY % -183.54% -652.27% 112.94% -9.32% -418.33% 45.95% -
  Horiz. % 620.72% 218.92% -39.64% 306.31% 280.18% 54.05% 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 0.42 1.18 0.92 1.25 2.17 2.50 1.45 -18.65%
  YoY % -64.41% 28.26% -26.40% -42.40% -13.20% 72.41% -
  Horiz. % 28.97% 81.38% 63.45% 86.21% 149.66% 172.41% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 28/12/18 22/12/17 22/12/16 17/12/15 15/12/14 23/12/13 21/12/12 -
Price 0.0100 0.0400 0.0400 0.0450 0.0400 0.0950 0.0800 -
P/RPS 5.64 17.29 2.28 6.24 4.39 2.70 4.46 3.99%
  YoY % -67.38% 658.33% -63.46% 42.14% 62.59% -39.46% -
  Horiz. % 126.46% 387.67% 51.12% 139.91% 98.43% 60.54% 100.00%
P/EPS -9.67 -41.12 260.43 -26.47 -19.80 -158.33 -80.00 -29.67%
  YoY % 76.48% -115.79% 1,083.87% -33.69% 87.49% -97.91% -
  Horiz. % 12.09% 51.40% -325.54% 33.09% 24.75% 197.91% 100.00%
EY -10.34 -2.43 0.38 -3.78 -5.05 -0.63 -1.25 42.19%
  YoY % -325.51% -739.47% 110.05% 25.15% -701.59% 49.60% -
  Horiz. % 827.20% 194.40% -30.40% 302.40% 404.00% 50.40% 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 0.28 1.18 1.05 1.13 1.33 2.38 1.29 -22.47%
  YoY % -76.27% 12.38% -7.08% -15.04% -44.12% 84.50% -
  Horiz. % 21.71% 91.47% 81.40% 87.60% 103.10% 184.50% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers