[SCIB] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 745.19%
YoY- 379.47%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 28,627 18,355 21,285 15,484 14,891 17,217 12,392 14.96%
PBT 833 -3,774 885 3,826 -1,375 -4,267 -3,494 -
Tax -44 74 -140 0 6 -6 610 -
NP 789 -3,700 745 3,826 -1,369 -4,273 -2,884 -
-
NP to SH 789 -3,700 745 3,826 -1,369 -4,273 -2,884 -
-
Tax Rate 5.28% - 15.82% 0.00% - - - -
Total Cost 27,838 22,055 20,540 11,658 16,260 21,490 15,276 10.51%
-
Net Worth 51,529 48,953 59,258 52,239 50,049 50,026 52,971 -0.45%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 51,529 48,953 59,258 52,239 50,049 50,026 52,971 -0.45%
NOSH 85,882 85,882 85,882 73,576 73,602 73,568 73,571 2.61%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.76% -20.16% 3.50% 24.71% -9.19% -24.82% -23.27% -
ROE 1.53% -7.56% 1.26% 7.32% -2.74% -8.54% -5.44% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 33.33 21.37 24.78 21.04 20.23 23.40 16.84 12.04%
EPS 0.92 -4.31 0.87 5.20 -1.86 -5.81 -3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.57 0.69 0.71 0.68 0.68 0.72 -2.99%
Adjusted Per Share Value based on latest NOSH - 73,576
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.35 2.79 3.23 2.35 2.26 2.61 1.88 14.99%
EPS 0.12 -0.56 0.11 0.58 -0.21 -0.65 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.0743 0.09 0.0793 0.076 0.0759 0.0804 -0.46%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.90 0.48 0.52 0.59 0.81 0.83 0.465 -
P/RPS 5.70 2.25 2.10 2.80 4.00 3.55 2.76 12.84%
P/EPS 206.81 -11.14 59.94 11.35 -43.55 -14.29 -11.86 -
EY 0.48 -8.98 1.67 8.81 -2.30 -7.00 -8.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 0.84 0.75 0.83 1.19 1.22 0.65 30.20%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 -
Price 2.76 0.50 0.62 0.56 0.86 0.86 0.475 -
P/RPS 8.28 2.34 2.50 2.66 4.25 3.67 2.82 19.65%
P/EPS 300.43 -11.61 71.47 10.77 -46.24 -14.81 -12.12 -
EY 0.33 -8.62 1.40 9.29 -2.16 -6.75 -8.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.60 0.88 0.90 0.79 1.26 1.26 0.66 38.18%

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