[SCIB] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 35.37%
YoY- 131.56%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 132,044 128,368 852,830 85,790 75,801 68,784 57,027 13.79%
PBT -22,077 -51,913 54,733 3,064 -9,643 -118 1,592 -
Tax -1,653 9,376 -9,931 -44 75 -140 0 -
NP -23,730 -42,537 44,802 3,020 -9,568 -258 1,592 -
-
NP to SH -24,419 -42,405 44,823 3,020 -9,568 -258 1,592 -
-
Tax Rate - - 18.14% 1.44% - - 0.00% -
Total Cost 155,774 170,905 808,028 82,770 85,369 69,042 55,435 17.23%
-
Net Worth 76,486 87,431 152,080 51,529 48,953 59,258 52,329 6.01%
Dividend
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 15,796 - - - - -
Div Payout % - - 35.24% - - - - -
Equity
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 76,486 87,431 152,080 51,529 48,953 59,258 52,329 6.01%
NOSH 640,241 582,037 490,610 85,882 85,882 85,882 73,703 39.46%
Ratio Analysis
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -17.97% -33.14% 5.25% 3.52% -12.62% -0.38% 2.79% -
ROE -31.93% -48.50% 29.47% 5.86% -19.55% -0.44% 3.04% -
Per Share
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 22.44 24.96 173.84 99.89 88.26 80.09 77.37 -17.34%
EPS -4.15 -8.25 9.13 3.52 -11.14 -0.30 2.16 -
DPS 0.00 0.00 3.22 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.17 0.31 0.60 0.57 0.69 0.71 -22.99%
Adjusted Per Share Value based on latest NOSH - 85,882
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 20.02 19.46 129.31 13.01 11.49 10.43 8.65 13.78%
EPS -3.70 -6.43 6.80 0.46 -1.45 -0.04 0.24 -
DPS 0.00 0.00 2.40 0.00 0.00 0.00 0.00 -
NAPS 0.116 0.1326 0.2306 0.0781 0.0742 0.0899 0.0793 6.02%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.47 0.175 0.515 1.90 0.48 0.52 0.59 -
P/RPS 2.09 0.70 0.30 1.90 0.54 0.65 0.76 16.84%
P/EPS -11.32 -2.12 5.64 54.03 -4.31 -173.10 27.31 -
EY -8.83 -47.11 17.74 1.85 -23.21 -0.58 3.66 -
DY 0.00 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 1.03 1.66 3.17 0.84 0.75 0.83 25.43%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/08/23 26/08/22 30/09/21 27/02/20 27/02/19 28/02/18 28/02/17 -
Price 0.455 0.165 0.445 2.76 0.50 0.62 0.56 -
P/RPS 2.03 0.66 0.26 2.76 0.57 0.77 0.72 17.29%
P/EPS -10.96 -2.00 4.87 78.49 -4.49 -206.38 25.93 -
EY -9.12 -49.97 20.53 1.27 -22.28 -0.48 3.86 -
DY 0.00 0.00 7.24 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 0.97 1.44 4.60 0.88 0.90 0.79 25.73%

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