[SCIB] QoQ Cumulative 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- 35.37%
YoY- 131.56%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 330,419 146,688 51,782 85,790 57,163 35,300 17,436 606.99%
PBT 25,810 11,492 4,276 3,064 2,231 1,479 1,590 537.85%
Tax -4,035 -2,149 0 -44 0 0 0 -
NP 21,775 9,343 4,276 3,020 2,231 1,479 1,590 469.68%
-
NP to SH 21,775 9,343 4,276 3,020 2,231 1,479 1,590 469.68%
-
Tax Rate 15.63% 18.70% 0.00% 1.44% 0.00% 0.00% 0.00% -
Total Cost 308,644 137,345 47,506 82,770 54,932 33,821 15,846 620.01%
-
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 5,417 2,116 - - - - - -
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 19.19% 9.67% 7.54% 5.86% 4.40% 2.92% 3.14% -
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 323.26 159.43 60.29 99.89 66.56 41.10 20.30 529.76%
EPS 21.30 10.15 4.98 3.52 2.60 1.72 1.85 407.62%
DPS 5.30 2.30 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 50.16 22.27 7.86 13.02 8.68 5.36 2.65 606.45%
EPS 3.31 1.42 0.65 0.46 0.34 0.22 0.24 472.35%
DPS 0.82 0.32 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 1.15 1.34 2.99 1.90 1.64 2.32 2.88 -45.68%
P/EPS 17.42 20.98 36.15 54.03 41.96 55.45 31.60 -32.69%
EY 5.74 4.77 2.77 1.85 2.38 1.80 3.16 48.71%
DY 1.43 1.08 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 1.51 2.07 3.35 2.76 2.66 2.72 4.93 -54.46%
P/EPS 22.86 32.50 40.57 78.49 68.14 65.04 54.01 -43.53%
EY 4.37 3.08 2.46 1.27 1.47 1.54 1.85 77.08%
DY 1.09 0.70 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