[SCIB] QoQ Cumulative Quarter Result on 30-Jun-2020

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020
Profit Trend
QoQ- 118.5%
YoY- 531.71%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 691,301 516,021 330,419 146,688 51,782 85,790 57,163 426.06%
PBT 73,756 59,461 25,810 11,492 4,276 3,064 2,231 927.87%
Tax -9,389 -7,289 -4,035 -2,149 0 -44 0 -
NP 64,367 52,172 21,775 9,343 4,276 3,020 2,231 838.75%
-
NP to SH 64,369 52,172 21,775 9,343 4,276 3,020 2,231 838.77%
-
Tax Rate 12.73% 12.26% 15.63% 18.70% 0.00% 1.44% 0.00% -
Total Cost 626,934 463,849 308,644 137,345 47,506 82,770 54,932 406.15%
-
Net Worth 171,694 42,773 113,459 96,607 56,682 51,529 50,670 125.43%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 35,320 9,934 5,417 2,116 - - - -
Div Payout % 54.87% 19.04% 24.88% 22.65% - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 171,694 42,773 113,459 96,607 56,682 51,529 50,670 125.43%
NOSH 490,610 490,530 122,632 122,632 85,882 85,882 85,882 219.22%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.31% 10.11% 6.59% 6.37% 8.26% 3.52% 3.90% -
ROE 37.49% 121.97% 19.19% 9.67% 7.54% 5.86% 4.40% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 140.92 373.99 323.26 159.43 60.29 99.89 66.56 64.80%
EPS 13.12 37.81 21.30 10.15 4.98 3.52 2.60 193.90%
DPS 7.20 7.20 5.30 2.30 0.00 0.00 0.00 -
NAPS 0.35 0.31 1.11 1.05 0.66 0.60 0.59 -29.37%
Adjusted Per Share Value based on latest NOSH - 122,632
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 104.82 78.24 50.10 22.24 7.85 13.01 8.67 425.96%
EPS 9.76 7.91 3.30 1.42 0.65 0.46 0.34 835.60%
DPS 5.36 1.51 0.82 0.32 0.00 0.00 0.00 -
NAPS 0.2603 0.0649 0.172 0.1465 0.0859 0.0781 0.0768 125.46%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.70 1.42 3.71 2.13 1.80 1.90 1.09 -
P/RPS 1.21 0.38 1.15 1.34 2.99 1.90 1.64 -18.33%
P/EPS 12.96 3.76 17.42 20.98 36.15 54.03 41.96 -54.27%
EY 7.72 26.63 5.74 4.77 2.77 1.85 2.38 118.96%
DY 4.24 5.07 1.43 1.08 0.00 0.00 0.00 -
P/NAPS 4.86 4.58 3.34 2.03 2.73 3.17 1.85 90.27%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/06/21 25/02/21 26/11/20 27/08/20 17/06/20 27/02/20 27/11/19 -
Price 0.455 1.90 4.87 3.30 2.02 2.76 1.77 -
P/RPS 0.32 0.51 1.51 2.07 3.35 2.76 2.66 -75.59%
P/EPS 3.47 5.02 22.86 32.50 40.57 78.49 68.14 -86.23%
EY 28.84 19.90 4.37 3.08 2.46 1.27 1.47 626.10%
DY 15.82 3.79 1.09 0.70 0.00 0.00 0.00 -
P/NAPS 1.30 6.13 4.39 3.14 3.06 4.60 3.00 -42.70%

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