[SCIB] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 41.13%
YoY- 83.92%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 22,978 23,438 22,126 19,887 16,733 15,224 15,130 32.22%
PBT 1,590 2,067 2,016 1,669 1,187 813 630 85.68%
Tax -906 -990 -1,070 -468 -336 -199 -153 228.37%
NP 684 1,077 946 1,201 851 614 477 27.24%
-
NP to SH 684 1,077 946 1,201 851 614 477 27.24%
-
Tax Rate 56.98% 47.90% 53.08% 28.04% 28.31% 24.48% 24.29% -
Total Cost 22,294 22,361 21,180 18,686 15,882 14,610 14,653 32.38%
-
Net Worth 49,133 48,152 47,989 48,111 47,656 47,099 47,272 2.61%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 49,133 48,152 47,989 48,111 47,656 47,099 47,272 2.61%
NOSH 18,333 17,967 18,041 18,019 17,983 17,976 18,181 0.55%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.98% 4.60% 4.28% 6.04% 5.09% 4.03% 3.15% -
ROE 1.39% 2.24% 1.97% 2.50% 1.79% 1.30% 1.01% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 125.33 130.45 122.64 110.36 93.05 84.69 83.22 31.48%
EPS 3.73 5.99 5.24 6.67 4.73 3.42 2.62 26.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.68 2.66 2.67 2.65 2.62 2.60 2.04%
Adjusted Per Share Value based on latest NOSH - 18,019
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.40 3.47 3.28 2.94 2.48 2.25 2.24 32.17%
EPS 0.10 0.16 0.14 0.18 0.13 0.09 0.07 26.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0713 0.0711 0.0712 0.0706 0.0697 0.07 2.65%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.30 1.08 1.14 1.20 1.33 1.48 1.38 -
P/RPS 1.04 0.83 0.93 1.09 1.43 1.75 1.66 -26.84%
P/EPS 34.84 18.02 21.74 18.00 28.11 43.33 52.60 -24.07%
EY 2.87 5.55 4.60 5.55 3.56 2.31 1.90 31.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.43 0.45 0.50 0.56 0.53 -5.11%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 05/08/03 29/04/03 27/02/03 27/11/02 26/08/02 23/05/02 27/02/02 -
Price 1.74 1.07 1.04 1.20 1.48 1.46 1.31 -
P/RPS 1.39 0.82 0.85 1.09 1.59 1.72 1.57 -7.81%
P/EPS 46.64 17.85 19.83 18.00 31.28 42.75 49.93 -4.45%
EY 2.14 5.60 5.04 5.55 3.20 2.34 2.00 4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.40 0.39 0.45 0.56 0.56 0.50 19.17%

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