[SCIB] YoY TTM Result on 30-Jun-2021 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -40.96%
YoY- 225.98%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Revenue 166,879 132,044 128,368 706,142 85,790 75,801 68,784 14.60%
PBT 7,200 -22,077 -51,913 43,241 3,064 -9,643 -118 -
Tax -2,710 -1,653 9,376 -7,782 -44 75 -140 57.73%
NP 4,490 -23,730 -42,537 35,459 3,020 -9,568 -258 -
-
NP to SH 4,266 -24,419 -42,405 35,480 3,020 -9,568 -258 -
-
Tax Rate 37.64% - - 18.00% 1.44% - - -
Total Cost 162,389 155,774 170,905 670,683 82,770 85,369 69,042 14.05%
-
Net Worth 148,220 76,486 87,431 152,080 51,529 48,953 59,258 15.14%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 5,688 - - - -
Div Payout % - - - 16.03% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 148,220 76,486 87,431 152,080 51,529 48,953 59,258 15.14%
NOSH 658,737 640,241 582,037 490,610 85,882 85,882 85,882 36.80%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.69% -17.97% -33.14% 5.02% 3.52% -12.62% -0.38% -
ROE 2.88% -31.93% -48.50% 23.33% 5.86% -19.55% -0.44% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
RPS 25.90 22.44 24.96 143.94 99.89 88.26 80.09 -15.94%
EPS 0.66 -4.15 -8.25 7.23 3.52 -11.14 -0.30 -
DPS 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
NAPS 0.23 0.13 0.17 0.31 0.60 0.57 0.69 -15.54%
Adjusted Per Share Value based on latest NOSH - 490,610
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
RPS 25.33 20.05 19.49 107.20 13.02 11.51 10.44 14.60%
EPS 0.65 -3.71 -6.44 5.39 0.46 -1.45 -0.04 -
DPS 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS 0.225 0.1161 0.1327 0.2309 0.0782 0.0743 0.09 15.13%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 29/12/17 -
Price 0.28 0.47 0.175 0.515 1.90 0.48 0.52 -
P/RPS 1.08 2.09 0.70 0.36 1.90 0.54 0.65 8.12%
P/EPS 42.30 -11.32 -2.12 7.12 54.03 -4.31 -173.10 -
EY 2.36 -8.83 -47.11 14.04 1.85 -23.21 -0.58 -
DY 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 1.22 3.62 1.03 1.66 3.17 0.84 0.75 7.77%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Date 28/08/24 28/08/23 26/08/22 30/09/21 27/02/20 27/02/19 28/02/18 -
Price 0.255 0.455 0.165 0.445 2.76 0.50 0.62 -
P/RPS 0.98 2.03 0.66 0.31 2.76 0.57 0.77 3.77%
P/EPS 38.52 -10.96 -2.00 6.15 78.49 -4.49 -206.38 -
EY 2.60 -9.12 -49.97 16.25 1.27 -22.28 -0.48 -
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 1.11 3.50 0.97 1.44 4.60 0.88 0.90 3.27%

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