[SCIB] QoQ TTM 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- 90.75%
YoY- 814.17%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 639,519 516,021 359,046 197,178 120,136 85,790 75,518 314.92%
PBT 69,480 59,461 26,643 13,077 5,750 3,064 -1,543 -
Tax -9,389 -7,289 -4,079 -2,193 -44 -44 74 -
NP 60,091 52,172 22,564 10,884 5,706 3,020 -1,469 -
-
NP to SH 60,093 52,172 22,564 10,884 5,706 3,020 -1,469 -
-
Tax Rate 13.51% 12.26% 15.31% 16.77% 0.77% 1.44% - -
Total Cost 579,428 463,849 336,482 186,294 114,430 82,770 76,987 283.57%
-
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 7,804 7,804 5,182 2,116 - - - -
Div Payout % 12.99% 14.96% 22.97% 19.44% - - - -
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 9.40% 10.11% 6.28% 5.52% 4.75% 3.52% -1.95% -
ROE 35.00% 121.97% 19.89% 11.27% 10.07% 5.86% -2.90% -
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 130.37 373.99 351.26 214.31 139.88 99.89 87.93 29.99%
EPS 12.25 37.81 22.07 11.83 6.64 3.52 -1.71 -
DPS 1.59 5.66 5.07 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 96.97 78.24 54.44 29.90 18.22 13.01 11.45 314.94%
EPS 9.11 7.91 3.42 1.65 0.87 0.46 -0.22 -
DPS 1.18 1.18 0.79 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 1.30 0.38 1.06 0.99 1.29 1.90 1.24 3.19%
P/EPS 13.88 3.76 16.81 18.01 27.09 54.03 -63.72 -
EY 7.21 26.63 5.95 5.55 3.69 1.85 -1.57 -
DY 0.94 3.98 1.37 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 0.35 0.51 1.39 1.54 1.44 2.76 2.01 -68.78%
P/EPS 3.71 5.02 22.06 27.90 30.40 78.49 -103.48 -
EY 26.92 19.90 4.53 3.58 3.29 1.27 -0.97 -
DY 3.50 2.98 1.04 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