[SCIB] QoQ Annualized Quarter Result on 31-Mar-2020

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
17-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- 466.36%
YoY- 168.93%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 516,021 440,558 293,376 207,128 85,790 76,217 70,600 274.36%
PBT 59,461 34,413 22,984 17,104 3,064 2,974 2,958 632.61%
Tax -7,289 -5,380 -4,298 0 -44 0 0 -
NP 52,172 29,033 18,686 17,104 3,020 2,974 2,958 571.71%
-
NP to SH 52,172 29,033 18,686 17,104 3,020 2,974 2,958 571.71%
-
Tax Rate 12.26% 15.63% 18.70% 0.00% 1.44% 0.00% 0.00% -
Total Cost 463,849 411,525 274,690 190,024 82,770 73,242 67,642 258.84%
-
Net Worth 42,773 113,459 96,607 56,682 51,529 50,670 50,670 -10.63%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 9,934 7,223 4,232 - - - - -
Div Payout % 19.04% 24.88% 22.65% - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 42,773 113,459 96,607 56,682 51,529 50,670 50,670 -10.63%
NOSH 490,530 122,632 122,632 85,882 85,882 85,882 85,882 217.84%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.11% 6.59% 6.37% 8.26% 3.52% 3.90% 4.19% -
ROE 121.97% 25.59% 19.34% 30.18% 5.86% 5.87% 5.84% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 373.99 431.01 318.86 241.18 99.89 88.75 82.21 173.29%
EPS 37.81 28.40 20.30 19.92 3.52 3.47 3.44 390.76%
DPS 7.20 7.07 4.60 0.00 0.00 0.00 0.00 -
NAPS 0.31 1.11 1.05 0.66 0.60 0.59 0.59 -34.75%
Adjusted Per Share Value based on latest NOSH - 85,882
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 78.24 66.80 44.48 31.41 13.01 11.56 10.70 274.46%
EPS 7.91 4.40 2.83 2.59 0.46 0.45 0.45 570.19%
DPS 1.51 1.10 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.0649 0.172 0.1465 0.0859 0.0781 0.0768 0.0768 -10.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.42 3.71 2.13 1.80 1.90 1.09 0.955 -
P/RPS 0.38 0.86 0.67 0.75 1.90 1.23 1.16 -52.31%
P/EPS 3.76 13.06 10.49 9.04 54.03 31.47 27.73 -73.44%
EY 26.63 7.66 9.53 11.06 1.85 3.18 3.61 276.65%
DY 5.07 1.90 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 3.34 2.03 2.73 3.17 1.85 1.62 99.31%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 17/06/20 27/02/20 27/11/19 28/08/19 -
Price 1.90 4.87 3.30 2.02 2.76 1.77 1.12 -
P/RPS 0.51 1.13 1.03 0.84 2.76 1.99 1.36 -47.84%
P/EPS 5.02 17.15 16.25 10.14 78.49 51.10 32.52 -71.06%
EY 19.90 5.83 6.15 9.86 1.27 1.96 3.08 244.94%
DY 3.79 1.45 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 6.13 4.39 3.14 3.06 4.60 3.00 1.90 117.56%

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