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 - 883,090
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.
 


 

353  375  482  1050 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.055+0.02 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.420.00 
 FGV 1.42+0.10 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers