[SCIB] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 80.71%
YoY- -116.21%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 852,830 85,790 75,801 68,784 57,027 65,872 64,574 48.72%
PBT 54,733 3,064 -9,643 -118 1,592 234 -2,933 -
Tax -9,931 -44 75 -140 0 6 -6 212.68%
NP 44,802 3,020 -9,568 -258 1,592 240 -2,939 -
-
NP to SH 44,823 3,020 -9,568 -258 1,592 240 -2,939 -
-
Tax Rate 18.14% 1.44% - - 0.00% -2.56% - -
Total Cost 808,028 82,770 85,369 69,042 55,435 65,632 67,513 46.49%
-
Net Worth 152,080 51,529 48,953 59,258 52,329 49,454 49,985 18.66%
Dividend
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 15,796 - - - - - - -
Div Payout % 35.24% - - - - - - -
Equity
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 152,080 51,529 48,953 59,258 52,329 49,454 49,985 18.66%
NOSH 490,610 85,882 85,882 85,882 73,703 72,727 73,508 33.90%
Ratio Analysis
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.25% 3.52% -12.62% -0.38% 2.79% 0.36% -4.55% -
ROE 29.47% 5.86% -19.55% -0.44% 3.04% 0.49% -5.88% -
Per Share
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 173.84 99.89 88.26 80.09 77.37 90.57 87.85 11.06%
EPS 9.13 3.52 -11.14 -0.30 2.16 0.33 -3.99 -
DPS 3.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.60 0.57 0.69 0.71 0.68 0.68 -11.38%
Adjusted Per Share Value based on latest NOSH - 85,882
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 129.46 13.02 11.51 10.44 8.66 10.00 9.80 48.73%
EPS 6.80 0.46 -1.45 -0.04 0.24 0.04 -0.45 -
DPS 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2309 0.0782 0.0743 0.09 0.0794 0.0751 0.0759 18.66%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.515 1.90 0.48 0.52 0.59 0.81 0.83 -
P/RPS 0.30 1.90 0.54 0.65 0.76 0.89 0.94 -16.11%
P/EPS 5.64 54.03 -4.31 -173.10 27.31 245.45 -20.76 -
EY 17.74 1.85 -23.21 -0.58 3.66 0.41 -4.82 -
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 3.17 0.84 0.75 0.83 1.19 1.22 4.85%
Price Multiplier on Announcement Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/21 27/02/20 27/02/19 28/02/18 28/02/17 26/02/16 27/02/15 -
Price 0.445 2.76 0.50 0.62 0.56 0.86 0.86 -
P/RPS 0.26 2.76 0.57 0.77 0.72 0.95 0.98 -18.46%
P/EPS 4.87 78.49 -4.49 -206.38 25.93 260.61 -21.51 -
EY 20.53 1.27 -22.28 -0.48 3.86 0.38 -4.65 -
DY 7.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 4.60 0.88 0.90 0.79 1.26 1.26 2.07%

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