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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 19,923 17,912 15,853 15,181 18,559 14,440 13,356 6.89%
  YoY % 11.23% 12.99% 4.43% -18.20% 28.52% 8.12% -
  Horiz. % 149.17% 134.11% 118.70% 113.66% 138.96% 108.12% 100.00%
PBT 696 -386 -593 -540 881 -316 -178 -
  YoY % 280.31% 34.91% -9.81% -161.29% 378.80% -77.53% -
  Horiz. % -391.01% 216.85% 333.15% 303.37% -494.94% 177.53% 100.00%
Tax 1 0 0 0 0 0 -2 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -50.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 697 -386 -593 -540 881 -316 -180 -
  YoY % 280.57% 34.91% -9.81% -161.29% 378.80% -75.56% -
  Horiz. % -387.22% 214.44% 329.44% 300.00% -489.44% 175.56% 100.00%
NP to SH 697 -386 -593 -540 881 -316 -180 -
  YoY % 280.57% 34.91% -9.81% -161.29% 378.80% -75.56% -
  Horiz. % -387.22% 214.44% 329.44% 300.00% -489.44% 175.56% 100.00%
Tax Rate -0.14 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 19,226 18,298 16,446 15,721 17,678 14,756 13,536 6.02%
  YoY % 5.07% 11.26% 4.61% -11.07% 19.80% 9.01% -
  Horiz. % 142.04% 135.18% 121.50% 116.14% 130.60% 109.01% 100.00%
Net Worth 53,247 54,683 47,828 51,780 54,328 55,851 54,750 -0.46%
  YoY % -2.63% 14.33% -7.63% -4.69% -2.73% 2.01% -
  Horiz. % 97.26% 99.88% 87.36% 94.58% 99.23% 102.01% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 53,247 54,683 47,828 51,780 54,328 55,851 54,750 -0.46%
  YoY % -2.63% 14.33% -7.63% -4.69% -2.73% 2.01% -
  Horiz. % 97.26% 99.88% 87.36% 94.58% 99.23% 102.01% 100.00%
NOSH 85,882 80,416 73,582 73,972 73,416 73,488 75,000 2.28%
  YoY % 6.80% 9.29% -0.53% 0.76% -0.10% -2.02% -
  Horiz. % 114.51% 107.22% 98.11% 98.63% 97.89% 97.98% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.50 % -2.15 % -3.74 % -3.56 % 4.75 % -2.19 % -1.35 % -
  YoY % 262.79% 42.51% -5.06% -174.95% 316.89% -62.22% -
  Horiz. % -259.26% 159.26% 277.04% 263.70% -351.85% 162.22% 100.00%
ROE 1.31 % -0.71 % -1.24 % -1.04 % 1.62 % -0.57 % -0.33 % -
  YoY % 284.51% 42.74% -19.23% -164.20% 384.21% -72.73% -
  Horiz. % -396.97% 215.15% 375.76% 315.15% -490.91% 172.73% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.20 22.27 21.54 20.52 25.28 19.65 17.81 4.50%
  YoY % 4.18% 3.39% 4.97% -18.83% 28.65% 10.33% -
  Horiz. % 130.26% 125.04% 120.94% 115.22% 141.94% 110.33% 100.00%
EPS 0.81 -0.48 -0.81 -0.73 1.20 -0.43 -0.24 -
  YoY % 268.75% 40.74% -10.96% -160.83% 379.07% -79.17% -
  Horiz. % -337.50% 200.00% 337.50% 304.17% -500.00% 179.17% 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 0.6200 0.6800 0.6500 0.7000 0.7400 0.7600 0.7300 -2.68%
  YoY % -8.82% 4.62% -7.14% -5.41% -2.63% 4.11% -
  Horiz. % 84.93% 93.15% 89.04% 95.89% 101.37% 104.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 85,846
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.20 20.86 18.46 17.68 21.61 16.81 15.55 6.89%
  YoY % 11.22% 13.00% 4.41% -18.19% 28.55% 8.10% -
  Horiz. % 149.20% 134.15% 118.71% 113.70% 138.97% 108.10% 100.00%
EPS 0.81 -0.45 -0.69 -0.63 1.03 -0.37 -0.21 -
  YoY % 280.00% 34.78% -9.52% -161.17% 378.38% -76.19% -
  Horiz. % -385.71% 214.29% 328.57% 300.00% -490.48% 176.19% 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 0.6200 0.6367 0.5569 0.6029 0.6326 0.6503 0.6375 -0.46%
  YoY % -2.62% 14.33% -7.63% -4.69% -2.72% 2.01% -
  Horiz. % 97.25% 99.87% 87.36% 94.57% 99.23% 102.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6200 0.6200 0.6600 0.7600 1.1300 0.4350 0.3100 -
P/RPS 2.67 2.78 3.06 3.70 4.47 2.21 1.74 7.39%
  YoY % -3.96% -9.15% -17.30% -17.23% 102.26% 27.01% -
  Horiz. % 153.45% 159.77% 175.86% 212.64% 256.90% 127.01% 100.00%
P/EPS 76.39 -129.17 -81.90 -104.11 94.17 -101.16 -129.17 -
  YoY % 159.14% -57.72% 21.33% -210.56% 193.09% 21.68% -
  Horiz. % -59.14% 100.00% 63.40% 80.60% -72.90% 78.32% 100.00%
EY 1.31 -0.77 -1.22 -0.96 1.06 -0.99 -0.77 -
  YoY % 270.13% 36.89% -27.08% -190.57% 207.07% -28.57% -
  Horiz. % -170.13% 100.00% 158.44% 124.68% -137.66% 128.57% 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 1.00 0.91 1.02 1.09 1.53 0.57 0.42 15.55%
  YoY % 9.89% -10.78% -6.42% -28.76% 168.42% 35.71% -
  Horiz. % 238.10% 216.67% 242.86% 259.52% 364.29% 135.71% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 28/11/16 30/11/15 25/11/14 29/11/13 30/11/12 -
Price 0.5600 0.5600 0.5400 0.7800 0.9900 0.4850 0.2900 -
P/RPS 2.41 2.51 2.51 3.80 3.92 2.47 1.63 6.73%
  YoY % -3.98% 0.00% -33.95% -3.06% 58.70% 51.53% -
  Horiz. % 147.85% 153.99% 153.99% 233.13% 240.49% 151.53% 100.00%
P/EPS 69.00 -116.67 -67.01 -106.85 82.50 -112.79 -120.83 -
  YoY % 159.14% -74.11% 37.29% -229.52% 173.14% 6.65% -
  Horiz. % -57.11% 96.56% 55.46% 88.43% -68.28% 93.35% 100.00%
EY 1.45 -0.86 -1.49 -0.94 1.21 -0.89 -0.83 -
  YoY % 268.60% 42.28% -58.51% -177.69% 235.96% -7.23% -
  Horiz. % -174.70% 103.61% 179.52% 113.25% -145.78% 107.23% 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 0.90 0.82 0.83 1.11 1.34 0.64 0.40 14.46%
  YoY % 9.76% -1.20% -25.23% -17.16% 109.38% 60.00% -
  Horiz. % 225.00% 205.00% 207.50% 277.50% 335.00% 160.00% 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.
 


 

214  315  526  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.25-0.015 
 MYEG 1.37+0.07 
 HIBISCS 1.12+0.06 
 DYNACIA 0.095-0.005 
 DAYANG 1.35-0.04 
 SAPNRG-WA 0.1450.00 
 HSI-C5D 0.315-0.04 
 HSI-C5A 0.365-0.045 
 HSI-C3V 0.035-0.03 
 HIBISCS-WC 0.505+0.03 
Partners & Brokers