[SCIB] YoY Cumulative 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- -62.56%
YoY- 55.1%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 691,301 57,163 57,446 47,499 41,543 50,981 47,452 50.96%
PBT 73,756 2,231 -5,869 -1,003 -2,234 1,609 1,334 85.32%
Tax -9,389 0 1 0 0 0 0 -
NP 64,367 2,231 -5,868 -1,003 -2,234 1,609 1,334 81.48%
-
NP to SH 64,369 2,231 -5,868 -1,003 -2,234 1,609 1,334 81.48%
-
Tax Rate 12.73% 0.00% - - - 0.00% 0.00% -
Total Cost 626,934 54,932 63,314 48,502 43,777 49,372 46,118 49.36%
-
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 35,320 - - - - - - -
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 37.49% 4.40% -11.02% -1.82% -4.67% 3.13% 2.45% -
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 140.92 66.56 66.89 58.72 56.46 69.39 64.38 12.79%
EPS 13.12 2.60 -6.83 -1.24 -3.04 2.19 1.81 35.60%
DPS 7.20 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 102.37 8.46 8.51 7.03 6.15 7.55 7.03 50.95%
EPS 9.53 0.33 -0.87 -0.15 -0.33 0.24 0.20 81.13%
DPS 5.23 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 1.21 1.64 0.93 1.06 1.17 1.10 1.76 -5.59%
P/EPS 12.96 41.96 -9.07 -50.00 -21.74 34.70 62.43 -21.47%
EY 7.72 2.38 -11.02 -2.00 -4.60 2.88 1.60 27.37%
DY 4.24 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 0.32 2.66 0.84 0.95 0.96 1.12 1.54 -21.46%
P/EPS 3.47 68.14 -8.20 -45.16 -17.79 35.62 54.70 -34.55%
EY 28.84 1.47 -12.20 -2.21 -5.62 2.81 1.83 52.79%
DY 15.82 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