[SCIB] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 28.72%
YoY- -27.42%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 22,126 19,887 16,733 15,224 15,130 15,046 15,707 25.58%
PBT 2,016 1,669 1,187 813 630 884 1,157 44.65%
Tax -1,070 -468 -336 -199 -153 -231 -311 127.39%
NP 946 1,201 851 614 477 653 846 7.71%
-
NP to SH 946 1,201 851 614 477 653 846 7.71%
-
Tax Rate 53.08% 28.04% 28.31% 24.48% 24.29% 26.13% 26.88% -
Total Cost 21,180 18,686 15,882 14,610 14,653 14,393 14,861 26.56%
-
Net Worth 47,989 48,111 47,656 47,099 47,272 45,999 45,945 2.93%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 47,989 48,111 47,656 47,099 47,272 45,999 45,945 2.93%
NOSH 18,041 18,019 17,983 17,976 18,181 17,692 18,018 0.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.28% 6.04% 5.09% 4.03% 3.15% 4.34% 5.39% -
ROE 1.97% 2.50% 1.79% 1.30% 1.01% 1.42% 1.84% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 122.64 110.36 93.05 84.69 83.22 85.04 87.17 25.47%
EPS 5.24 6.67 4.73 3.42 2.62 3.69 4.70 7.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.67 2.65 2.62 2.60 2.60 2.55 2.84%
Adjusted Per Share Value based on latest NOSH - 17,976
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.28 2.94 2.48 2.25 2.24 2.23 2.33 25.52%
EPS 0.14 0.18 0.13 0.09 0.07 0.10 0.13 5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0711 0.0712 0.0706 0.0697 0.07 0.0681 0.068 3.00%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.14 1.20 1.33 1.48 1.38 1.20 1.02 -
P/RPS 0.93 1.09 1.43 1.75 1.66 1.41 1.17 -14.15%
P/EPS 21.74 18.00 28.11 43.33 52.60 32.51 21.72 0.06%
EY 4.60 5.55 3.56 2.31 1.90 3.08 4.60 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.50 0.56 0.53 0.46 0.40 4.92%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 26/08/02 23/05/02 27/02/02 26/11/01 23/08/01 -
Price 1.04 1.20 1.48 1.46 1.31 1.32 1.28 -
P/RPS 0.85 1.09 1.59 1.72 1.57 1.55 1.47 -30.52%
P/EPS 19.83 18.00 31.28 42.75 49.93 35.76 27.26 -19.06%
EY 5.04 5.55 3.20 2.34 2.00 2.80 3.67 23.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.56 0.56 0.50 0.51 0.50 -15.22%

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