[SCIB] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 79.7%
YoY- 1627.55%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 105,944 852,830 592,543 516,021 440,558 293,376 207,128 -36.01%
PBT -10,856 54,733 63,219 59,461 34,413 22,984 17,104 -
Tax 0 -9,931 -8,047 -7,289 -5,380 -4,298 0 -
NP -10,856 44,802 55,171 52,172 29,033 18,686 17,104 -
-
NP to SH -10,800 44,823 55,173 52,172 29,033 18,686 17,104 -
-
Tax Rate - 18.14% 12.73% 12.26% 15.63% 18.70% 0.00% -
Total Cost 116,800 808,028 537,372 463,849 411,525 274,690 190,024 -27.68%
-
Net Worth 161,924 152,080 171,694 42,773 113,459 96,607 56,682 101.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 15,796 30,274 9,934 7,223 4,232 - -
Div Payout % - 35.24% 54.87% 19.04% 24.88% 22.65% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 161,924 152,080 171,694 42,773 113,459 96,607 56,682 101.20%
NOSH 526,037 490,610 490,610 490,530 122,632 122,632 85,882 234.39%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -10.25% 5.25% 9.31% 10.11% 6.59% 6.37% 8.26% -
ROE -6.67% 29.47% 32.13% 121.97% 25.59% 19.34% 30.18% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.94 173.84 120.79 373.99 431.01 318.86 241.18 -80.36%
EPS -2.16 9.13 11.25 37.81 28.40 20.30 19.92 -
DPS 0.00 3.22 6.17 7.20 7.07 4.60 0.00 -
NAPS 0.32 0.31 0.35 0.31 1.11 1.05 0.66 -38.25%
Adjusted Per Share Value based on latest NOSH - 490,530
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.06 129.31 89.85 78.24 66.80 44.48 31.41 -36.03%
EPS -1.64 6.80 8.37 7.91 4.40 2.83 2.59 -
DPS 0.00 2.40 4.59 1.51 1.10 0.64 0.00 -
NAPS 0.2455 0.2306 0.2603 0.0649 0.172 0.1465 0.0859 101.26%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.445 0.515 1.70 1.42 3.71 2.13 1.80 -
P/RPS 2.13 0.30 1.41 0.38 0.86 0.67 0.75 100.41%
P/EPS -20.85 5.64 15.12 3.76 13.06 10.49 9.04 -
EY -4.80 17.74 6.62 26.63 7.66 9.53 11.06 -
DY 0.00 6.25 3.63 5.07 1.90 2.16 0.00 -
P/NAPS 1.39 1.66 4.86 4.58 3.34 2.03 2.73 -36.21%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 28/06/21 25/02/21 26/11/20 27/08/20 17/06/20 -
Price 0.205 0.445 0.455 1.90 4.87 3.30 2.02 -
P/RPS 0.98 0.26 0.38 0.51 1.13 1.03 0.84 10.81%
P/EPS -9.60 4.87 4.05 5.02 17.15 16.25 10.14 -
EY -10.41 20.53 24.72 19.90 5.83 6.15 9.86 -
DY 0.00 7.24 13.56 3.79 1.45 1.39 0.00 -
P/NAPS 0.64 1.44 1.30 6.13 4.39 3.14 3.06 -64.73%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment