[SCIB] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -42.65%
YoY- -9.82%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 128,368 263,705 401,440 548,897 706,142 639,519 516,021 -60.54%
PBT -51,913 -25,055 -8,789 26,209 43,241 69,480 59,461 -
Tax 9,376 -542 -2,642 -5,896 -7,782 -9,389 -7,289 -
NP -42,537 -25,597 -11,431 20,313 35,459 60,091 52,172 -
-
NP to SH -42,405 -25,450 -11,382 20,348 35,480 60,093 52,172 -
-
Tax Rate - - - 22.50% 18.00% 13.51% 12.26% -
Total Cost 170,905 289,302 412,871 528,584 670,683 579,428 463,849 -48.69%
-
Net Worth 87,431 111,481 113,133 161,924 152,080 171,694 42,773 61.27%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - 2,621 5,688 7,804 7,804 -
Div Payout % - - - 12.88% 16.03% 12.99% 14.96% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 87,431 111,481 113,133 161,924 152,080 171,694 42,773 61.27%
NOSH 582,037 582,037 582,037 526,037 490,610 490,610 490,530 12.11%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -33.14% -9.71% -2.85% 3.70% 5.02% 9.40% 10.11% -
ROE -48.50% -22.83% -10.06% 12.57% 23.33% 35.00% 121.97% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.96 52.04 81.61 108.47 143.94 130.37 373.99 -83.62%
EPS -8.25 -5.02 -2.31 4.02 7.23 12.25 37.81 -
DPS 0.00 0.00 0.00 0.52 1.16 1.59 5.66 -
NAPS 0.17 0.22 0.23 0.32 0.31 0.35 0.31 -33.07%
Adjusted Per Share Value based on latest NOSH - 526,037
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.46 39.98 60.87 83.23 107.07 96.97 78.24 -60.55%
EPS -6.43 -3.86 -1.73 3.09 5.38 9.11 7.91 -
DPS 0.00 0.00 0.00 0.40 0.86 1.18 1.18 -
NAPS 0.1326 0.169 0.1715 0.2455 0.2306 0.2603 0.0649 61.22%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.175 0.22 0.205 0.445 0.515 1.70 1.42 -
P/RPS 0.70 0.42 0.25 0.41 0.36 1.30 0.38 50.43%
P/EPS -2.12 -4.38 -8.86 11.07 7.12 13.88 3.76 -
EY -47.11 -22.83 -11.29 9.04 14.04 7.21 26.63 -
DY 0.00 0.00 0.00 1.16 2.25 0.94 3.98 -
P/NAPS 1.03 1.00 0.89 1.39 1.66 4.86 4.58 -63.11%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 26/05/22 28/02/22 30/11/21 30/09/21 28/06/21 25/02/21 -
Price 0.165 0.215 0.22 0.205 0.445 0.455 1.90 -
P/RPS 0.66 0.41 0.27 0.19 0.31 0.35 0.51 18.81%
P/EPS -2.00 -4.28 -9.51 5.10 6.15 3.71 5.02 -
EY -49.97 -23.36 -10.52 19.62 16.25 26.92 19.90 -
DY 0.00 0.00 0.00 2.53 2.61 3.50 2.98 -
P/NAPS 0.97 0.98 0.96 0.64 1.44 1.30 6.13 -70.84%

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