[SCBUILD] QoQ TTM Result on 31-Oct-2018 [#3]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
28-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- -4.82%
YoY- 138.2%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 10,198 13,291 13,633 13,628 14,095 13,519 21,528 -39.31%
PBT 2,089 2,289 2,214 1,861 1,943 1,337 1,896 6.69%
Tax -841 -841 -841 -715 -739 -739 -814 2.20%
NP 1,248 1,448 1,373 1,146 1,204 598 1,082 10.01%
-
NP to SH 1,248 1,448 1,373 1,146 1,204 598 1,082 10.01%
-
Tax Rate 40.26% 36.74% 37.99% 38.42% 38.03% 55.27% 42.93% -
Total Cost 8,950 11,843 12,260 12,482 12,891 12,921 20,446 -42.43%
-
Net Worth 33,556 34,440 34,440 31,790 32,673 32,673 32,673 1.79%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 33,556 34,440 34,440 31,790 32,673 32,673 32,673 1.79%
NOSH 883,077 883,077 883,077 883,077 883,077 883,077 883,077 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 12.24% 10.89% 10.07% 8.41% 8.54% 4.42% 5.03% -
ROE 3.72% 4.20% 3.99% 3.60% 3.68% 1.83% 3.31% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 1.15 1.51 1.54 1.54 1.60 1.53 2.44 -39.52%
EPS 0.14 0.16 0.16 0.13 0.14 0.07 0.12 10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.039 0.039 0.036 0.037 0.037 0.037 1.79%
Adjusted Per Share Value based on latest NOSH - 883,077
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 0.25 0.32 0.33 0.33 0.34 0.33 0.53 -39.48%
EPS 0.03 0.04 0.03 0.03 0.03 0.01 0.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0082 0.0084 0.0084 0.0078 0.008 0.008 0.008 1.66%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.045 0.035 0.02 0.015 0.025 0.035 0.035 -
P/RPS 3.90 2.33 1.30 0.97 1.57 2.29 1.44 94.65%
P/EPS 31.84 21.35 12.86 11.56 18.34 51.69 28.57 7.51%
EY 3.14 4.68 7.77 8.65 5.45 1.93 3.50 -6.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.90 0.51 0.42 0.68 0.95 0.95 15.59%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 20/09/19 21/06/19 29/03/19 28/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.035 0.03 0.03 0.01 0.02 0.025 0.03 -
P/RPS 3.03 1.99 1.94 0.65 1.25 1.63 1.23 82.70%
P/EPS 24.77 18.30 19.30 7.71 14.67 36.92 24.48 0.79%
EY 4.04 5.47 5.18 12.98 6.82 2.71 4.08 -0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.77 0.77 0.28 0.54 0.68 0.81 8.88%

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