[SCIB] QoQ 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- 18.5%
YoY- 4664.86%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 175,280 185,602 183,731 94,906 51,782 28,627 21,863 300.06%
PBT 14,295 33,651 14,318 7,216 4,276 833 752 610.99%
Tax -2,100 -3,254 -1,886 -2,149 0 -44 0 -
NP 12,195 30,397 12,432 5,067 4,276 789 752 539.59%
-
NP to SH 12,197 30,397 12,432 5,067 4,276 789 752 539.66%
-
Tax Rate 14.69% 9.67% 13.17% 29.78% 0.00% 5.28% 0.00% -
Total Cost 163,085 155,205 171,299 89,839 47,506 27,838 21,111 290.29%
-
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 - 2,621 3,066 2,116 - - - -
Div Payout % - 8.62% 24.67% 41.76% - - - -
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 6.96% 16.38% 6.77% 5.34% 8.26% 2.76% 3.44% -
ROE 7.10% 71.07% 10.96% 5.24% 7.54% 1.53% 1.48% -
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 35.73 134.52 179.75 103.15 60.29 33.33 25.46 25.32%
EPS 2.49 22.03 12.16 5.51 4.98 0.92 0.88 99.92%
DPS 0.00 1.90 3.00 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 26.58 28.14 27.86 14.39 7.85 4.34 3.32 299.69%
EPS 1.85 4.61 1.89 0.77 0.65 0.12 0.11 555.30%
DPS 0.00 0.40 0.46 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 4.76 1.06 2.06 2.06 2.99 5.70 4.28 7.33%
P/EPS 68.37 6.45 30.50 38.68 36.15 206.81 124.48 -32.90%
EY 1.46 15.51 3.28 2.59 2.77 0.48 0.80 49.28%
DY 0.00 1.34 0.81 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 1.27 1.41 2.71 3.20 3.35 8.28 6.95 -67.76%
P/EPS 18.30 8.62 40.04 59.92 40.57 300.43 202.14 -79.80%
EY 5.46 11.59 2.50 1.67 2.46 0.33 0.49 398.15%
DY 0.00 1.00 0.62 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