[SCIB] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 50.85%
YoY- 138.02%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 146,688 51,782 85,790 57,163 35,300 17,436 75,801 55.35%
PBT 11,492 4,276 3,064 2,231 1,479 1,590 -9,643 -
Tax -2,149 0 -44 0 0 0 75 -
NP 9,343 4,276 3,020 2,231 1,479 1,590 -9,568 -
-
NP to SH 9,343 4,276 3,020 2,231 1,479 1,590 -9,568 -
-
Tax Rate 18.70% 0.00% 1.44% 0.00% 0.00% 0.00% - -
Total Cost 137,345 47,506 82,770 54,932 33,821 15,846 85,369 37.34%
-
Net Worth 96,607 56,682 51,529 50,670 50,670 50,670 48,953 57.39%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 2,116 - - - - - - -
Div Payout % 22.65% - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 96,607 56,682 51,529 50,670 50,670 50,670 48,953 57.39%
NOSH 122,632 85,882 85,882 85,882 85,882 85,882 85,882 26.83%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.37% 8.26% 3.52% 3.90% 4.19% 9.12% -12.62% -
ROE 9.67% 7.54% 5.86% 4.40% 2.92% 3.14% -19.55% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 159.43 60.29 99.89 66.56 41.10 20.30 88.26 48.37%
EPS 10.15 4.98 3.52 2.60 1.72 1.85 -11.14 -
DPS 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.66 0.60 0.59 0.59 0.59 0.57 50.32%
Adjusted Per Share Value based on latest NOSH - 85,882
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.24 7.85 13.01 8.67 5.35 2.64 11.49 55.37%
EPS 1.42 0.65 0.46 0.34 0.22 0.24 -1.45 -
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1465 0.0859 0.0781 0.0768 0.0768 0.0768 0.0742 57.44%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.13 1.80 1.90 1.09 0.955 0.585 0.48 -
P/RPS 1.34 2.99 1.90 1.64 2.32 2.88 0.54 83.39%
P/EPS 20.98 36.15 54.03 41.96 55.45 31.60 -4.31 -
EY 4.77 2.77 1.85 2.38 1.80 3.16 -23.21 -
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.73 3.17 1.85 1.62 0.99 0.84 80.18%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 17/06/20 27/02/20 27/11/19 28/08/19 30/05/19 27/02/19 -
Price 3.30 2.02 2.76 1.77 1.12 1.00 0.50 -
P/RPS 2.07 3.35 2.76 2.66 2.72 4.93 0.57 136.44%
P/EPS 32.50 40.57 78.49 68.14 65.04 54.01 -4.49 -
EY 3.08 2.46 1.27 1.47 1.54 1.85 -22.28 -
DY 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.06 4.60 3.00 1.90 1.69 0.88 133.68%

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