[SCIB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -8.37%
YoY- 55.1%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 592,543 76,217 76,594 63,332 55,390 67,974 63,269 41.04%
PBT 63,219 2,974 -7,825 -1,337 -2,978 2,145 1,778 73.16%
Tax -8,047 0 1 0 0 0 0 -
NP 55,171 2,974 -7,824 -1,337 -2,978 2,145 1,778 69.57%
-
NP to SH 55,173 2,974 -7,824 -1,337 -2,978 2,145 1,778 69.57%
-
Tax Rate 12.73% 0.00% - - - 0.00% 0.00% -
Total Cost 537,372 73,242 84,418 64,669 58,369 65,829 61,490 39.55%
-
Net Worth 171,694 50,670 53,247 55,003 47,828 51,429 54,539 19.28%
Dividend
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 30,274 - - - - - - -
Div Payout % 54.87% - - - - - - -
Equity
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 171,694 50,670 53,247 55,003 47,828 51,429 54,539 19.28%
NOSH 490,610 85,882 85,882 80,887 73,582 73,470 73,701 33.83%
Ratio Analysis
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 9.31% 3.90% -10.21% -2.11% -5.38% 3.16% 2.81% -
ROE 32.13% 5.87% -14.69% -2.43% -6.23% 4.17% 3.26% -
Per Share
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 120.79 88.75 89.19 78.30 75.28 92.52 85.85 5.39%
EPS 11.25 3.47 -9.11 -1.65 -4.05 2.92 2.41 26.72%
DPS 6.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.59 0.62 0.68 0.65 0.70 0.74 -10.87%
Adjusted Per Share Value based on latest NOSH - 80,416
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 87.75 11.29 11.34 9.38 8.20 10.07 9.37 41.04%
EPS 8.17 0.44 -1.16 -0.20 -0.44 0.32 0.26 69.90%
DPS 4.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2543 0.075 0.0789 0.0815 0.0708 0.0762 0.0808 19.27%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.70 1.09 0.62 0.62 0.66 0.76 1.13 -
P/RPS 1.41 1.23 0.70 0.79 0.88 0.82 1.32 1.01%
P/EPS 15.12 31.47 -6.81 -37.50 -16.30 26.03 46.82 -15.95%
EY 6.62 3.18 -14.69 -2.67 -6.13 3.84 2.14 18.96%
DY 3.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.86 1.85 1.00 0.91 1.02 1.09 1.53 19.44%
Price Multiplier on Announcement Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 28/06/21 27/11/19 28/11/18 29/11/17 28/11/16 30/11/15 25/11/14 -
Price 0.455 1.77 0.56 0.56 0.54 0.78 0.99 -
P/RPS 0.38 1.99 0.63 0.72 0.72 0.84 1.15 -15.65%
P/EPS 4.05 51.10 -6.15 -33.87 -13.34 26.71 41.02 -29.95%
EY 24.72 1.96 -16.27 -2.95 -7.50 3.74 2.44 42.76%
DY 13.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 3.00 0.90 0.82 0.83 1.11 1.34 -0.46%

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