[SCIB] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 408.53%
YoY- -40.29%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 548,897 359,046 71,816 75,326 60,043 60,002 69,512 37.37%
PBT 26,209 26,643 -8,266 936 1,333 -1,652 -1,719 -
Tax -5,896 -4,079 75 -140 0 6 -6 188.32%
NP 20,313 22,564 -8,191 796 1,333 -1,646 -1,725 -
-
NP to SH 20,348 22,564 -8,191 796 1,333 -1,646 -1,725 -
-
Tax Rate 22.50% 15.31% - 14.96% 0.00% - - -
Total Cost 528,584 336,482 80,007 74,530 58,710 61,648 71,237 36.07%
-
Net Worth 161,924 113,459 50,670 59,258 50,902 50,010 51,610 19.21%
Dividend
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 2,621 5,182 - - - - - -
Div Payout % 12.88% 22.97% - - - - - -
Equity
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 161,924 113,459 50,670 59,258 50,902 50,010 51,610 19.21%
NOSH 526,037 122,632 85,882 85,882 73,771 73,544 73,728 35.25%
Ratio Analysis
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.70% 6.28% -11.41% 1.06% 2.22% -2.74% -2.48% -
ROE 12.57% 19.89% -16.17% 1.34% 2.62% -3.29% -3.34% -
Per Share
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 108.47 351.26 83.62 87.71 81.39 81.59 94.28 2.17%
EPS 4.02 22.07 -9.54 0.93 1.81 -2.24 -2.34 -
DPS 0.52 5.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 1.11 0.59 0.69 0.69 0.68 0.70 -11.33%
Adjusted Per Share Value based on latest NOSH - 85,882
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 83.33 54.51 10.90 11.43 9.11 9.11 10.55 37.38%
EPS 3.09 3.43 -1.24 0.12 0.20 -0.25 -0.26 -
DPS 0.40 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2458 0.1722 0.0769 0.09 0.0773 0.0759 0.0783 19.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.445 3.71 0.585 0.525 0.60 0.855 0.825 -
P/RPS 0.41 1.06 0.70 0.60 0.74 1.05 0.88 -11.07%
P/EPS 11.07 16.81 -6.13 56.64 33.21 -38.20 -35.26 -
EY 9.04 5.95 -16.30 1.77 3.01 -2.62 -2.84 -
DY 1.16 1.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 3.34 0.99 0.76 0.87 1.26 1.18 2.54%
Price Multiplier on Announcement Date
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/11/21 26/11/20 30/05/19 31/05/18 31/05/17 30/05/16 27/05/15 -
Price 0.205 4.87 1.00 0.72 0.68 0.705 0.895 -
P/RPS 0.19 1.39 1.20 0.82 0.84 0.86 0.95 -21.91%
P/EPS 5.10 22.06 -10.48 77.68 37.63 -31.50 -38.25 -
EY 19.62 4.53 -9.54 1.29 2.66 -3.17 -2.61 -
DY 2.53 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 4.39 1.69 1.04 0.99 1.04 1.28 -10.10%

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