[SCIB] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 63.32%
YoY- 62.38%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 516,021 70,600 75,046 59,174 51,380 71,600 57,786 39.98%
PBT 59,461 2,958 -13,130 -1,234 -3,280 4,298 904 90.23%
Tax -7,289 0 0 0 0 0 0 -
NP 52,172 2,958 -13,130 -1,234 -3,280 4,298 904 86.45%
-
NP to SH 52,172 2,958 -13,130 -1,234 -3,280 4,298 904 86.45%
-
Tax Rate 12.26% 0.00% - - - 0.00% 0.00% -
Total Cost 463,849 67,642 88,176 60,408 54,660 67,302 56,882 38.04%
-
Net Worth 42,773 50,670 52,388 51,416 48,538 52,253 54,091 -3.54%
Dividend
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 9,934 - - - - - - -
Div Payout % 19.04% - - - - - - -
Equity
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 42,773 50,670 52,388 51,416 48,538 52,253 54,091 -3.54%
NOSH 490,530 85,882 85,882 73,452 73,542 73,595 74,098 33.69%
Ratio Analysis
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 10.11% 4.19% -17.50% -2.09% -6.38% 6.00% 1.56% -
ROE 121.97% 5.84% -25.06% -2.40% -6.76% 8.23% 1.67% -
Per Share
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 373.99 82.21 87.38 80.56 69.86 97.29 77.99 27.22%
EPS 37.81 3.44 -15.28 -1.68 -4.46 5.84 1.22 69.46%
DPS 7.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.59 0.61 0.70 0.66 0.71 0.73 -12.32%
Adjusted Per Share Value based on latest NOSH - 74,666
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 78.24 10.70 11.38 8.97 7.79 10.86 8.76 39.98%
EPS 7.91 0.45 -1.99 -0.19 -0.50 0.65 0.14 85.84%
DPS 1.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0649 0.0768 0.0794 0.078 0.0736 0.0792 0.082 -3.52%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.42 0.955 0.67 0.65 0.72 0.89 0.675 -
P/RPS 0.38 1.16 0.77 0.81 1.03 0.91 0.87 -11.94%
P/EPS 3.76 27.73 -4.38 -38.69 -16.14 15.24 55.33 -33.83%
EY 26.63 3.61 -22.82 -2.58 -6.19 6.56 1.81 51.14%
DY 5.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 1.62 1.10 0.93 1.09 1.25 0.92 27.96%
Price Multiplier on Announcement Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/02/21 28/08/19 30/08/18 29/08/17 30/08/16 26/08/15 25/08/14 -
Price 1.90 1.12 0.595 0.57 0.72 0.78 0.64 -
P/RPS 0.51 1.36 0.68 0.71 1.03 0.80 0.82 -7.03%
P/EPS 5.02 32.52 -3.89 -33.93 -16.14 13.36 52.46 -30.26%
EY 19.90 3.08 -25.69 -2.95 -6.19 7.49 1.91 43.33%
DY 3.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.13 1.90 0.98 0.81 1.09 1.10 0.88 34.74%

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