[SCIB] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 131.22%
YoY- 1627.55%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 548,897 706,142 639,519 516,021 359,046 197,178 120,136 175.09%
PBT 26,209 43,241 69,480 59,461 26,643 13,077 5,750 174.65%
Tax -5,896 -7,782 -9,389 -7,289 -4,079 -2,193 -44 2510.81%
NP 20,313 35,459 60,091 52,172 22,564 10,884 5,706 132.96%
-
NP to SH 20,348 35,480 60,093 52,172 22,564 10,884 5,706 133.23%
-
Tax Rate 22.50% 18.00% 13.51% 12.26% 15.31% 16.77% 0.77% -
Total Cost 528,584 670,683 579,428 463,849 336,482 186,294 114,430 177.10%
-
Net Worth 161,924 152,080 171,694 42,773 113,459 96,607 56,682 101.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 2,621 5,688 7,804 7,804 5,182 2,116 - -
Div Payout % 12.88% 16.03% 12.99% 14.96% 22.97% 19.44% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 161,924 152,080 171,694 42,773 113,459 96,607 56,682 101.20%
NOSH 526,037 490,610 490,610 490,530 122,632 122,632 85,882 234.39%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.70% 5.02% 9.40% 10.11% 6.28% 5.52% 4.75% -
ROE 12.57% 23.33% 35.00% 121.97% 19.89% 11.27% 10.07% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 108.47 143.94 130.37 373.99 351.26 214.31 139.88 -15.58%
EPS 4.02 7.23 12.25 37.81 22.07 11.83 6.64 -28.41%
DPS 0.52 1.16 1.59 5.66 5.07 2.30 0.00 -
NAPS 0.32 0.31 0.35 0.31 1.11 1.05 0.66 -38.25%
Adjusted Per Share Value based on latest NOSH - 490,530
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 83.23 107.07 96.97 78.24 54.44 29.90 18.22 175.05%
EPS 3.09 5.38 9.11 7.91 3.42 1.65 0.87 132.60%
DPS 0.40 0.86 1.18 1.18 0.79 0.32 0.00 -
NAPS 0.2455 0.2306 0.2603 0.0649 0.172 0.1465 0.0859 101.26%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.445 0.515 1.70 1.42 3.71 2.13 1.80 -
P/RPS 0.41 0.36 1.30 0.38 1.06 0.99 1.29 -53.39%
P/EPS 11.07 7.12 13.88 3.76 16.81 18.01 27.09 -44.90%
EY 9.04 14.04 7.21 26.63 5.95 5.55 3.69 81.63%
DY 1.16 2.25 0.94 3.98 1.37 1.08 0.00 -
P/NAPS 1.39 1.66 4.86 4.58 3.34 2.03 2.73 -36.21%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 28/06/21 25/02/21 26/11/20 27/08/20 17/06/20 -
Price 0.205 0.445 0.455 1.90 4.87 3.30 2.02 -
P/RPS 0.19 0.31 0.35 0.51 1.39 1.54 1.44 -74.05%
P/EPS 5.10 6.15 3.71 5.02 22.06 27.90 30.40 -69.54%
EY 19.62 16.25 26.92 19.90 4.53 3.58 3.29 228.49%
DY 2.53 2.61 3.50 2.98 1.04 0.70 0.00 -
P/NAPS 0.64 1.44 1.30 6.13 4.39 3.14 3.06 -64.73%

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