[SCIB] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -26.95%
YoY- -42.87%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 19,887 16,733 15,224 15,130 15,046 15,707 14,672 22.45%
PBT 1,669 1,187 813 630 884 1,157 1,207 24.09%
Tax -468 -336 -199 -153 -231 -311 -361 18.87%
NP 1,201 851 614 477 653 846 846 26.28%
-
NP to SH 1,201 851 614 477 653 846 846 26.28%
-
Tax Rate 28.04% 28.31% 24.48% 24.29% 26.13% 26.88% 29.91% -
Total Cost 18,686 15,882 14,610 14,653 14,393 14,861 13,826 22.21%
-
Net Worth 48,111 47,656 47,099 47,272 45,999 45,945 45,562 3.69%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 48,111 47,656 47,099 47,272 45,999 45,945 45,562 3.69%
NOSH 18,019 17,983 17,976 18,181 17,692 18,018 17,938 0.30%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.04% 5.09% 4.03% 3.15% 4.34% 5.39% 5.77% -
ROE 2.50% 1.79% 1.30% 1.01% 1.42% 1.84% 1.86% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 110.36 93.05 84.69 83.22 85.04 87.17 81.79 22.08%
EPS 6.67 4.73 3.42 2.62 3.69 4.70 4.72 25.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.65 2.62 2.60 2.60 2.55 2.54 3.38%
Adjusted Per Share Value based on latest NOSH - 18,181
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 2.94 2.48 2.25 2.24 2.23 2.33 2.17 22.41%
EPS 0.18 0.13 0.09 0.07 0.10 0.13 0.13 24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0706 0.0697 0.07 0.0681 0.068 0.0675 3.61%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.20 1.33 1.48 1.38 1.20 1.02 1.20 -
P/RPS 1.09 1.43 1.75 1.66 1.41 1.17 1.47 -18.06%
P/EPS 18.00 28.11 43.33 52.60 32.51 21.72 25.44 -20.58%
EY 5.55 3.56 2.31 1.90 3.08 4.60 3.93 25.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.56 0.53 0.46 0.40 0.47 -2.85%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 26/08/02 23/05/02 27/02/02 26/11/01 23/08/01 23/05/01 -
Price 1.20 1.48 1.46 1.31 1.32 1.28 1.16 -
P/RPS 1.09 1.59 1.72 1.57 1.55 1.47 1.42 -16.15%
P/EPS 18.00 31.28 42.75 49.93 35.76 27.26 24.60 -18.78%
EY 5.55 3.20 2.34 2.00 2.80 3.67 4.07 22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.56 0.50 0.51 0.50 0.46 -1.45%

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