[SCIB] QoQ TTM 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- 3.61%
YoY- 71.33%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 197,178 120,136 85,790 75,518 73,578 71,816 75,801 89.25%
PBT 13,077 5,750 3,064 -1,543 -1,599 -8,266 -9,643 -
Tax -2,193 -44 -44 74 75 75 75 -
NP 10,884 5,706 3,020 -1,469 -1,524 -8,191 -9,568 -
-
NP to SH 10,884 5,706 3,020 -1,469 -1,524 -8,191 -9,568 -
-
Tax Rate 16.77% 0.77% 1.44% - - - - -
Total Cost 186,294 114,430 82,770 76,987 75,102 80,007 85,369 68.32%
-
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 % 19.44% - - - - - - -
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 5.52% 4.75% 3.52% -1.95% -2.07% -11.41% -12.62% -
ROE 11.27% 10.07% 5.86% -2.90% -3.01% -16.17% -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 214.31 139.88 99.89 87.93 85.67 83.62 88.26 80.75%
EPS 11.83 6.64 3.52 -1.71 -1.77 -9.54 -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 29.93 18.24 13.02 11.46 11.17 10.90 11.51 89.20%
EPS 1.65 0.87 0.46 -0.22 -0.23 -1.24 -1.45 -
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1467 0.086 0.0782 0.0769 0.0769 0.0769 0.0743 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 0.99 1.29 1.90 1.24 1.11 0.70 0.54 49.84%
P/EPS 18.01 27.09 54.03 -63.72 -53.82 -6.13 -4.31 -
EY 5.55 3.69 1.85 -1.57 -1.86 -16.30 -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 1.54 1.44 2.76 2.01 1.31 1.20 0.57 94.10%
P/EPS 27.90 30.40 78.49 -103.48 -63.12 -10.48 -4.49 -
EY 3.58 3.29 1.27 -0.97 -1.58 -9.54 -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