[SCIB] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -311.31%
YoY- -44.75%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 440,558 69,744 85,684 59,516 47,452 70,932 51,560 39.05%
PBT 34,413 6,360 852 -3,364 -2,324 5,220 360 101.53%
Tax -5,380 0 0 0 0 0 0 -
NP 29,033 6,360 852 -3,364 -2,324 5,220 360 96.34%
-
NP to SH 29,033 6,360 852 -3,364 -2,324 5,220 360 96.34%
-
Tax Rate 15.63% 0.00% 0.00% - - 0.00% 0.00% -
Total Cost 411,525 63,384 84,832 62,880 49,776 65,712 51,200 37.75%
-
Net Worth 113,459 50,670 59,258 50,902 50,010 51,610 54,000 12.08%
Dividend
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 7,223 - - - - - - -
Div Payout % 24.88% - - - - - - -
Equity
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 113,459 50,670 59,258 50,902 50,010 51,610 54,000 12.08%
NOSH 122,632 85,882 85,882 73,771 73,544 73,728 75,000 7.84%
Ratio Analysis
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.59% 9.12% 0.99% -5.65% -4.90% 7.36% 0.70% -
ROE 25.59% 12.55% 1.44% -6.61% -4.65% 10.11% 0.67% -
Per Share
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 431.01 81.21 99.77 80.68 64.52 96.21 68.75 32.59%
EPS 28.40 7.40 1.00 -4.56 -3.16 7.08 0.48 87.21%
DPS 7.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.59 0.69 0.69 0.68 0.70 0.72 6.87%
Adjusted Per Share Value based on latest NOSH - 73,771
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 66.80 10.58 12.99 9.02 7.19 10.76 7.82 39.04%
EPS 4.40 0.96 0.13 -0.51 -0.35 0.79 0.05 98.99%
DPS 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.172 0.0768 0.0899 0.0772 0.0758 0.0783 0.0819 12.07%
Price Multiplier on Financial Quarter End Date
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 3.71 0.585 0.525 0.60 0.855 0.825 0.515 -
P/RPS 0.86 0.72 0.53 0.74 1.33 0.86 0.75 2.12%
P/EPS 13.06 7.90 52.92 -13.16 -27.06 11.65 107.29 -27.65%
EY 7.66 12.66 1.89 -7.60 -3.70 8.58 0.93 38.27%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 0.99 0.76 0.87 1.26 1.18 0.72 26.59%
Price Multiplier on Announcement Date
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/11/20 30/05/19 31/05/18 31/05/17 30/05/16 27/05/15 26/05/14 -
Price 4.87 1.00 0.72 0.68 0.705 0.895 0.505 -
P/RPS 1.13 1.23 0.72 0.84 1.09 0.93 0.73 6.94%
P/EPS 17.15 13.50 72.58 -14.91 -22.31 12.64 105.21 -24.32%
EY 5.83 7.41 1.38 -6.71 -4.48 7.91 0.95 32.15%
DY 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.39 1.69 1.04 0.99 1.04 1.28 0.70 32.59%

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