[SCIB] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 1.52%
YoY- 131.56%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 440,558 293,376 207,128 85,790 76,217 70,600 69,744 240.56%
PBT 34,413 22,984 17,104 3,064 2,974 2,958 6,360 207.26%
Tax -5,380 -4,298 0 -44 0 0 0 -
NP 29,033 18,686 17,104 3,020 2,974 2,958 6,360 174.42%
-
NP to SH 29,033 18,686 17,104 3,020 2,974 2,958 6,360 174.42%
-
Tax Rate 15.63% 18.70% 0.00% 1.44% 0.00% 0.00% 0.00% -
Total Cost 411,525 274,690 190,024 82,770 73,242 67,642 63,384 246.84%
-
Net Worth 113,459 96,607 56,682 51,529 50,670 50,670 50,670 70.90%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 7,223 4,232 - - - - - -
Div Payout % 24.88% 22.65% - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 113,459 96,607 56,682 51,529 50,670 50,670 50,670 70.90%
NOSH 122,632 122,632 85,882 85,882 85,882 85,882 85,882 26.72%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.59% 6.37% 8.26% 3.52% 3.90% 4.19% 9.12% -
ROE 25.59% 19.34% 30.18% 5.86% 5.87% 5.84% 12.55% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 431.01 318.86 241.18 99.89 88.75 82.21 81.21 203.34%
EPS 28.40 20.30 19.92 3.52 3.47 3.44 7.40 144.52%
DPS 7.07 4.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.05 0.66 0.60 0.59 0.59 0.59 52.22%
Adjusted Per Share Value based on latest NOSH - 85,882
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 66.88 44.54 31.44 13.02 11.57 10.72 10.59 240.51%
EPS 4.41 2.84 2.60 0.46 0.45 0.45 0.97 173.68%
DPS 1.10 0.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1722 0.1467 0.086 0.0782 0.0769 0.0769 0.0769 70.90%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.71 2.13 1.80 1.90 1.09 0.955 0.585 -
P/RPS 0.86 0.67 0.75 1.90 1.23 1.16 0.72 12.53%
P/EPS 13.06 10.49 9.04 54.03 31.47 27.73 7.90 39.68%
EY 7.66 9.53 11.06 1.85 3.18 3.61 12.66 -28.39%
DY 1.90 2.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 2.03 2.73 3.17 1.85 1.62 0.99 124.44%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 17/06/20 27/02/20 27/11/19 28/08/19 30/05/19 -
Price 4.87 3.30 2.02 2.76 1.77 1.12 1.00 -
P/RPS 1.13 1.03 0.84 2.76 1.99 1.36 1.23 -5.48%
P/EPS 17.15 16.25 10.14 78.49 51.10 32.52 13.50 17.24%
EY 5.83 6.15 9.86 1.27 1.96 3.08 7.41 -14.73%
DY 1.45 1.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.39 3.14 3.06 4.60 3.00 1.90 1.69 88.63%

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