[SCIB] QoQ Annualized Quarter Result on 30-Jun-2020

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020
Profit Trend
QoQ- 9.25%
YoY- 531.71%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 592,543 516,021 440,558 293,376 207,128 85,790 76,217 291.95%
PBT 63,219 59,461 34,413 22,984 17,104 3,064 2,974 665.94%
Tax -8,047 -7,289 -5,380 -4,298 0 -44 0 -
NP 55,171 52,172 29,033 18,686 17,104 3,020 2,974 599.53%
-
NP to SH 55,173 52,172 29,033 18,686 17,104 3,020 2,974 599.55%
-
Tax Rate 12.73% 12.26% 15.63% 18.70% 0.00% 1.44% 0.00% -
Total Cost 537,372 463,849 411,525 274,690 190,024 82,770 73,242 277.12%
-
Net Worth 171,694 42,773 113,459 96,607 56,682 51,529 50,670 125.43%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 30,274 9,934 7,223 4,232 - - - -
Div Payout % 54.87% 19.04% 24.88% 22.65% - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 171,694 42,773 113,459 96,607 56,682 51,529 50,670 125.43%
NOSH 490,610 490,530 122,632 122,632 85,882 85,882 85,882 219.22%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.31% 10.11% 6.59% 6.37% 8.26% 3.52% 3.90% -
ROE 32.13% 121.97% 25.59% 19.34% 30.18% 5.86% 5.87% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 120.79 373.99 431.01 318.86 241.18 99.89 88.75 22.78%
EPS 11.25 37.81 28.40 20.30 19.92 3.52 3.47 118.89%
DPS 6.17 7.20 7.07 4.60 0.00 0.00 0.00 -
NAPS 0.35 0.31 1.11 1.05 0.66 0.60 0.59 -29.37%
Adjusted Per Share Value based on latest NOSH - 122,632
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 89.95 78.33 66.88 44.54 31.44 13.02 11.57 291.95%
EPS 8.38 7.92 4.41 2.84 2.60 0.46 0.45 601.31%
DPS 4.60 1.51 1.10 0.64 0.00 0.00 0.00 -
NAPS 0.2606 0.0649 0.1722 0.1467 0.086 0.0782 0.0769 125.44%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.70 1.42 3.71 2.13 1.80 1.90 1.09 -
P/RPS 1.41 0.38 0.86 0.67 0.75 1.90 1.23 9.52%
P/EPS 15.12 3.76 13.06 10.49 9.04 54.03 31.47 -38.62%
EY 6.62 26.63 7.66 9.53 11.06 1.85 3.18 62.96%
DY 3.63 5.07 1.90 2.16 0.00 0.00 0.00 -
P/NAPS 4.86 4.58 3.34 2.03 2.73 3.17 1.85 90.27%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/06/21 25/02/21 26/11/20 27/08/20 17/06/20 27/02/20 27/11/19 -
Price 0.455 1.90 4.87 3.30 2.02 2.76 1.77 -
P/RPS 0.38 0.51 1.13 1.03 0.84 2.76 1.99 -66.80%
P/EPS 4.05 5.02 17.15 16.25 10.14 78.49 51.10 -81.52%
EY 24.72 19.90 5.83 6.15 9.86 1.27 1.96 440.99%
DY 13.56 3.79 1.45 1.39 0.00 0.00 0.00 -
P/NAPS 1.30 6.13 4.39 3.14 3.06 4.60 3.00 -42.70%

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