[SCIB] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 55.37%
YoY- 876.02%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 852,830 592,543 516,021 440,558 293,376 207,128 85,790 362.97%
PBT 54,733 63,219 59,461 34,413 22,984 17,104 3,064 584.54%
Tax -9,931 -8,047 -7,289 -5,380 -4,298 0 -44 3619.29%
NP 44,802 55,171 52,172 29,033 18,686 17,104 3,020 504.74%
-
NP to SH 44,823 55,173 52,172 29,033 18,686 17,104 3,020 504.93%
-
Tax Rate 18.14% 12.73% 12.26% 15.63% 18.70% 0.00% 1.44% -
Total Cost 808,028 537,372 463,849 411,525 274,690 190,024 82,770 357.40%
-
Net Worth 152,080 171,694 42,773 113,459 96,607 56,682 51,529 105.88%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 15,796 30,274 9,934 7,223 4,232 - - -
Div Payout % 35.24% 54.87% 19.04% 24.88% 22.65% - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 152,080 171,694 42,773 113,459 96,607 56,682 51,529 105.88%
NOSH 490,610 490,610 490,530 122,632 122,632 85,882 85,882 219.90%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.25% 9.31% 10.11% 6.59% 6.37% 8.26% 3.52% -
ROE 29.47% 32.13% 121.97% 25.59% 19.34% 30.18% 5.86% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 173.84 120.79 373.99 431.01 318.86 241.18 99.89 44.73%
EPS 9.13 11.25 37.81 28.40 20.30 19.92 3.52 88.88%
DPS 3.22 6.17 7.20 7.07 4.60 0.00 0.00 -
NAPS 0.31 0.35 0.31 1.11 1.05 0.66 0.60 -35.63%
Adjusted Per Share Value based on latest NOSH - 122,632
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 129.46 89.95 78.33 66.88 44.54 31.44 13.02 363.04%
EPS 6.80 8.38 7.92 4.41 2.84 2.60 0.46 503.31%
DPS 2.40 4.60 1.51 1.10 0.64 0.00 0.00 -
NAPS 0.2309 0.2606 0.0649 0.1722 0.1467 0.086 0.0782 105.95%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.515 1.70 1.42 3.71 2.13 1.80 1.90 -
P/RPS 0.30 1.41 0.38 0.86 0.67 0.75 1.90 -70.81%
P/EPS 5.64 15.12 3.76 13.06 10.49 9.04 54.03 -77.86%
EY 17.74 6.62 26.63 7.66 9.53 11.06 1.85 351.98%
DY 6.25 3.63 5.07 1.90 2.16 0.00 0.00 -
P/NAPS 1.66 4.86 4.58 3.34 2.03 2.73 3.17 -35.05%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 28/06/21 25/02/21 26/11/20 27/08/20 17/06/20 27/02/20 -
Price 0.445 0.455 1.90 4.87 3.30 2.02 2.76 -
P/RPS 0.26 0.38 0.51 1.13 1.03 0.84 2.76 -79.32%
P/EPS 4.87 4.05 5.02 17.15 16.25 10.14 78.49 -84.35%
EY 20.53 24.72 19.90 5.83 6.15 9.86 1.27 540.41%
DY 7.24 13.56 3.79 1.45 1.39 0.00 0.00 -
P/NAPS 1.44 1.30 6.13 4.39 3.14 3.06 4.60 -53.92%

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