[SCIB] YoY Annual (Unaudited) Result on 30-Jun-2023 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
YoY- 42.41%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 166,879 132,044 128,368 852,830 516,021 85,790 75,801 15.42%
PBT 7,200 -22,077 -51,913 54,733 59,461 3,064 -9,643 -
Tax -2,710 -1,653 9,376 -9,931 -7,289 -44 75 -
NP 4,490 -23,730 -42,537 44,802 52,172 3,020 -9,568 -
-
NP to SH 4,266 -24,419 -42,405 44,823 52,172 3,020 -9,568 -
-
Tax Rate 37.64% - - 18.14% 12.26% 1.44% - -
Total Cost 162,389 155,774 170,905 808,028 463,849 82,770 85,369 12.39%
-
Net Worth 148,220 76,486 87,431 152,080 42,773 51,529 48,953 22.30%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 CAGR
Div - - - 15,796 9,934 - - -
Div Payout % - - - 35.24% 19.04% - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 148,220 76,486 87,431 152,080 42,773 51,529 48,953 22.30%
NOSH 658,737 640,241 582,037 490,610 490,530 85,882 85,882 44.82%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 2.69% -17.97% -33.14% 5.25% 10.11% 3.52% -12.62% -
ROE 2.88% -31.93% -48.50% 29.47% 121.97% 5.86% -19.55% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 25.90 22.44 24.96 173.84 373.99 99.89 88.26 -19.97%
EPS 0.66 -4.15 -8.25 9.13 37.81 3.52 -11.14 -
DPS 0.00 0.00 0.00 3.22 7.20 0.00 0.00 -
NAPS 0.23 0.13 0.17 0.31 0.31 0.60 0.57 -15.20%
Adjusted Per Share Value based on latest NOSH - 640,241
30/06/24 30/06/23 30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 25.33 20.05 19.49 129.46 78.33 13.02 11.51 15.41%
EPS 0.65 -3.71 -6.44 6.80 7.92 0.46 -1.45 -
DPS 0.00 0.00 0.00 2.40 1.51 0.00 0.00 -
NAPS 0.225 0.1161 0.1327 0.2309 0.0649 0.0782 0.0743 22.31%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 -
Price 0.28 0.47 0.175 0.515 1.42 1.90 0.48 -
P/RPS 1.08 2.09 0.70 0.30 0.38 1.90 0.54 13.42%
P/EPS 42.30 -11.32 -2.12 5.64 3.76 54.03 -4.31 -
EY 2.36 -8.83 -47.11 17.74 26.63 1.85 -23.21 -
DY 0.00 0.00 0.00 6.25 5.07 0.00 0.00 -
P/NAPS 1.22 3.62 1.03 1.66 4.58 3.17 0.84 7.01%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 CAGR
Date 28/08/24 28/08/23 26/08/22 30/09/21 25/02/21 27/02/20 27/02/19 -
Price 0.255 0.455 0.165 0.445 1.90 2.76 0.50 -
P/RPS 0.98 2.03 0.66 0.26 0.51 2.76 0.57 10.35%
P/EPS 38.52 -10.96 -2.00 4.87 5.02 78.49 -4.49 -
EY 2.60 -9.12 -49.97 20.53 19.90 1.27 -22.28 -
DY 0.00 0.00 0.00 7.24 3.79 0.00 0.00 -
P/NAPS 1.11 3.50 0.97 1.44 6.13 4.60 0.88 4.31%

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