[SCIB] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 133.06%
YoY- 876.02%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 852,830 691,301 516,021 330,419 146,688 51,782 85,790 362.97%
PBT 54,733 73,756 59,461 25,810 11,492 4,276 3,064 584.54%
Tax -9,931 -9,389 -7,289 -4,035 -2,149 0 -44 3619.29%
NP 44,802 64,367 52,172 21,775 9,343 4,276 3,020 504.74%
-
NP to SH 44,823 64,369 52,172 21,775 9,343 4,276 3,020 504.93%
-
Tax Rate 18.14% 12.73% 12.26% 15.63% 18.70% 0.00% 1.44% -
Total Cost 808,028 626,934 463,849 308,644 137,345 47,506 82,770 357.40%
-
Net Worth 152,080 171,694 42,773 113,459 96,607 56,682 51,529 105.88%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 15,796 35,320 9,934 5,417 2,116 - - -
Div Payout % 35.24% 54.87% 19.04% 24.88% 22.65% - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 152,080 171,694 42,773 113,459 96,607 56,682 51,529 105.88%
NOSH 490,610 490,610 490,530 122,632 122,632 85,882 85,882 219.90%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.25% 9.31% 10.11% 6.59% 6.37% 8.26% 3.52% -
ROE 29.47% 37.49% 121.97% 19.19% 9.67% 7.54% 5.86% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 173.84 140.92 373.99 323.26 159.43 60.29 99.89 44.73%
EPS 9.13 13.12 37.81 21.30 10.15 4.98 3.52 88.88%
DPS 3.22 7.20 7.20 5.30 2.30 0.00 0.00 -
NAPS 0.31 0.35 0.31 1.11 1.05 0.66 0.60 -35.63%
Adjusted Per Share Value based on latest NOSH - 122,632
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 129.31 104.82 78.24 50.10 22.24 7.85 13.01 362.92%
EPS 6.80 9.76 7.91 3.30 1.42 0.65 0.46 503.31%
DPS 2.40 5.36 1.51 0.82 0.32 0.00 0.00 -
NAPS 0.2306 0.2603 0.0649 0.172 0.1465 0.0859 0.0781 105.94%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.515 1.70 1.42 3.71 2.13 1.80 1.90 -
P/RPS 0.30 1.21 0.38 1.15 1.34 2.99 1.90 -70.81%
P/EPS 5.64 12.96 3.76 17.42 20.98 36.15 54.03 -77.86%
EY 17.74 7.72 26.63 5.74 4.77 2.77 1.85 351.98%
DY 6.25 4.24 5.07 1.43 1.08 0.00 0.00 -
P/NAPS 1.66 4.86 4.58 3.34 2.03 2.73 3.17 -35.05%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 28/06/21 25/02/21 26/11/20 27/08/20 17/06/20 27/02/20 -
Price 0.445 0.455 1.90 4.87 3.30 2.02 2.76 -
P/RPS 0.26 0.32 0.51 1.51 2.07 3.35 2.76 -79.32%
P/EPS 4.87 3.47 5.02 22.86 32.50 40.57 78.49 -84.35%
EY 20.53 28.84 19.90 4.37 3.08 2.46 1.27 540.41%
DY 7.24 15.82 3.79 1.09 0.70 0.00 0.00 -
P/NAPS 1.44 1.30 6.13 4.39 3.14 3.06 4.60 -53.92%

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