Highlights

[SCIB] YoY Quarter Result on 2018-09-30 [#3]

Stock [SCIB]: SARAWAK CONSOLIDATED INDUSTRIES BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     110.28%    YoY -     280.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 21,863 19,923 17,912 15,853 15,181 18,559 14,440 7.15%
  YoY % 9.74% 11.23% 12.99% 4.43% -18.20% 28.52% -
  Horiz. % 151.41% 137.97% 124.04% 109.79% 105.13% 128.52% 100.00%
PBT 752 696 -386 -593 -540 881 -316 -
  YoY % 8.05% 280.31% 34.91% -9.81% -161.29% 378.80% -
  Horiz. % -237.97% -220.25% 122.15% 187.66% 170.89% -278.80% 100.00%
Tax 0 1 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NP 752 697 -386 -593 -540 881 -316 -
  YoY % 7.89% 280.57% 34.91% -9.81% -161.29% 378.80% -
  Horiz. % -237.97% -220.57% 122.15% 187.66% 170.89% -278.80% 100.00%
NP to SH 752 697 -386 -593 -540 881 -316 -
  YoY % 7.89% 280.57% 34.91% -9.81% -161.29% 378.80% -
  Horiz. % -237.97% -220.57% 122.15% 187.66% 170.89% -278.80% 100.00%
Tax Rate - % -0.14 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 21,111 19,226 18,298 16,446 15,721 17,678 14,756 6.15%
  YoY % 9.80% 5.07% 11.26% 4.61% -11.07% 19.80% -
  Horiz. % 143.07% 130.29% 124.00% 111.45% 106.54% 119.80% 100.00%
Net Worth 50,670 53,247 54,683 47,828 51,780 54,328 55,851 -1.61%
  YoY % -4.84% -2.63% 14.33% -7.63% -4.69% -2.73% -
  Horiz. % 90.72% 95.34% 97.91% 85.64% 92.71% 97.27% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 50,670 53,247 54,683 47,828 51,780 54,328 55,851 -1.61%
  YoY % -4.84% -2.63% 14.33% -7.63% -4.69% -2.73% -
  Horiz. % 90.72% 95.34% 97.91% 85.64% 92.71% 97.27% 100.00%
NOSH 85,882 85,882 80,416 73,582 73,972 73,416 73,488 2.63%
  YoY % 0.00% 6.80% 9.29% -0.53% 0.76% -0.10% -
  Horiz. % 116.87% 116.87% 109.43% 100.13% 100.66% 99.90% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.44 % 3.50 % -2.15 % -3.74 % -3.56 % 4.75 % -2.19 % -
  YoY % -1.71% 262.79% 42.51% -5.06% -174.95% 316.89% -
  Horiz. % -157.08% -159.82% 98.17% 170.78% 162.56% -216.89% 100.00%
ROE 1.48 % 1.31 % -0.71 % -1.24 % -1.04 % 1.62 % -0.57 % -
  YoY % 12.98% 284.51% 42.74% -19.23% -164.20% 384.21% -
  Horiz. % -259.65% -229.82% 124.56% 217.54% 182.46% -284.21% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 25.46 23.20 22.27 21.54 20.52 25.28 19.65 4.41%
  YoY % 9.74% 4.18% 3.39% 4.97% -18.83% 28.65% -
  Horiz. % 129.57% 118.07% 113.33% 109.62% 104.43% 128.65% 100.00%
EPS 0.88 0.81 -0.48 -0.81 -0.73 1.20 -0.43 -
  YoY % 8.64% 268.75% 40.74% -10.96% -160.83% 379.07% -
  Horiz. % -204.65% -188.37% 111.63% 188.37% 169.77% -279.07% 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 0.5900 0.6200 0.6800 0.6500 0.7000 0.7400 0.7600 -4.13%
  YoY % -4.84% -8.82% 4.62% -7.14% -5.41% -2.63% -
  Horiz. % 77.63% 81.58% 89.47% 85.53% 92.11% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 85,882
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 25.46 23.20 20.86 18.46 17.68 21.61 16.81 7.16%
  YoY % 9.74% 11.22% 13.00% 4.41% -18.19% 28.55% -
  Horiz. % 151.46% 138.01% 124.09% 109.82% 105.18% 128.55% 100.00%
EPS 0.88 0.81 -0.45 -0.69 -0.63 1.03 -0.37 -
  YoY % 8.64% 280.00% 34.78% -9.52% -161.17% 378.38% -
  Horiz. % -237.84% -218.92% 121.62% 186.49% 170.27% -278.38% 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 0.5900 0.6200 0.6367 0.5569 0.6029 0.6326 0.6503 -1.61%
  YoY % -4.84% -2.62% 14.33% -7.63% -4.69% -2.72% -
  Horiz. % 90.73% 95.34% 97.91% 85.64% 92.71% 97.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.0900 0.6200 0.6200 0.6600 0.7600 1.1300 0.4350 -
P/RPS 4.28 2.67 2.78 3.06 3.70 4.47 2.21 11.64%
  YoY % 60.30% -3.96% -9.15% -17.30% -17.23% 102.26% -
  Horiz. % 193.67% 120.81% 125.79% 138.46% 167.42% 202.26% 100.00%
P/EPS 124.48 76.39 -129.17 -81.90 -104.11 94.17 -101.16 -
  YoY % 62.95% 159.14% -57.72% 21.33% -210.56% 193.09% -
  Horiz. % -123.05% -75.51% 127.69% 80.96% 102.92% -93.09% 100.00%
EY 0.80 1.31 -0.77 -1.22 -0.96 1.06 -0.99 -
  YoY % -38.93% 270.13% 36.89% -27.08% -190.57% 207.07% -
  Horiz. % -80.81% -132.32% 77.78% 123.23% 96.97% -107.07% 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 1.85 1.00 0.91 1.02 1.09 1.53 0.57 21.67%
  YoY % 85.00% 9.89% -10.78% -6.42% -28.76% 168.42% -
  Horiz. % 324.56% 175.44% 159.65% 178.95% 191.23% 268.42% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 28/11/18 29/11/17 28/11/16 30/11/15 25/11/14 29/11/13 -
Price 1.7700 0.5600 0.5600 0.5400 0.7800 0.9900 0.4850 -
P/RPS 6.95 2.41 2.51 2.51 3.80 3.92 2.47 18.81%
  YoY % 188.38% -3.98% 0.00% -33.95% -3.06% 58.70% -
  Horiz. % 281.38% 97.57% 101.62% 101.62% 153.85% 158.70% 100.00%
P/EPS 202.14 69.00 -116.67 -67.01 -106.85 82.50 -112.79 -
  YoY % 192.96% 159.14% -74.11% 37.29% -229.52% 173.14% -
  Horiz. % -179.22% -61.18% 103.44% 59.41% 94.73% -73.14% 100.00%
EY 0.49 1.45 -0.86 -1.49 -0.94 1.21 -0.89 -
  YoY % -66.21% 268.60% 42.28% -58.51% -177.69% 235.96% -
  Horiz. % -55.06% -162.92% 96.63% 167.42% 105.62% -135.96% 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 3.00 0.90 0.82 0.83 1.11 1.34 0.64 29.35%
  YoY % 233.33% 9.76% -1.20% -25.23% -17.16% 109.38% -
  Horiz. % 468.75% 140.62% 128.12% 129.69% 173.44% 209.38% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers