[SCIB] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 15.18%
YoY- 953.15%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 401,440 548,897 706,142 639,519 516,021 359,046 197,178 60.42%
PBT -8,789 26,209 43,241 69,480 59,461 26,643 13,077 -
Tax -2,642 -5,896 -7,782 -9,389 -7,289 -4,079 -2,193 13.18%
NP -11,431 20,313 35,459 60,091 52,172 22,564 10,884 -
-
NP to SH -11,382 20,348 35,480 60,093 52,172 22,564 10,884 -
-
Tax Rate - 22.50% 18.00% 13.51% 12.26% 15.31% 16.77% -
Total Cost 412,871 528,584 670,683 579,428 463,849 336,482 186,294 69.73%
-
Net Worth 113,133 161,924 152,080 171,694 42,773 113,459 96,607 11.06%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 2,621 5,688 7,804 7,804 5,182 2,116 -
Div Payout % - 12.88% 16.03% 12.99% 14.96% 22.97% 19.44% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 113,133 161,924 152,080 171,694 42,773 113,459 96,607 11.06%
NOSH 582,037 526,037 490,610 490,610 490,530 122,632 122,632 181.62%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -2.85% 3.70% 5.02% 9.40% 10.11% 6.28% 5.52% -
ROE -10.06% 12.57% 23.33% 35.00% 121.97% 19.89% 11.27% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 81.61 108.47 143.94 130.37 373.99 351.26 214.31 -47.37%
EPS -2.31 4.02 7.23 12.25 37.81 22.07 11.83 -
DPS 0.00 0.52 1.16 1.59 5.66 5.07 2.30 -
NAPS 0.23 0.32 0.31 0.35 0.31 1.11 1.05 -63.56%
Adjusted Per Share Value based on latest NOSH - 490,610
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 60.94 83.33 107.20 97.08 78.33 54.51 29.93 60.43%
EPS -1.73 3.09 5.39 9.12 7.92 3.43 1.65 -
DPS 0.00 0.40 0.86 1.18 1.18 0.79 0.32 -
NAPS 0.1717 0.2458 0.2309 0.2606 0.0649 0.1722 0.1467 11.02%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.205 0.445 0.515 1.70 1.42 3.71 2.13 -
P/RPS 0.25 0.41 0.36 1.30 0.38 1.06 0.99 -59.94%
P/EPS -8.86 11.07 7.12 13.88 3.76 16.81 18.01 -
EY -11.29 9.04 14.04 7.21 26.63 5.95 5.55 -
DY 0.00 1.16 2.25 0.94 3.98 1.37 1.08 -
P/NAPS 0.89 1.39 1.66 4.86 4.58 3.34 2.03 -42.20%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/09/21 28/06/21 25/02/21 26/11/20 27/08/20 -
Price 0.22 0.205 0.445 0.455 1.90 4.87 3.30 -
P/RPS 0.27 0.19 0.31 0.35 0.51 1.39 1.54 -68.57%
P/EPS -9.51 5.10 6.15 3.71 5.02 22.06 27.90 -
EY -10.52 19.62 16.25 26.92 19.90 4.53 3.58 -
DY 0.00 2.53 2.61 3.50 2.98 1.04 0.70 -
P/NAPS 0.96 0.64 1.44 1.30 6.13 4.39 3.14 -54.51%

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