[SCIB] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 96.25%
YoY- 173.71%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 516,021 73,578 76,720 60,924 55,762 71,576 55,725 40.76%
PBT 59,461 -1,599 -6,066 2,616 -3,555 -1,237 -3,358 -
Tax -7,289 75 -140 0 6 -6 610 -
NP 52,172 -1,524 -6,206 2,616 -3,549 -1,243 -2,748 -
-
NP to SH 52,172 -1,524 -6,206 2,616 -3,549 -1,243 -2,748 -
-
Tax Rate 12.26% - - 0.00% - - - -
Total Cost 463,849 75,102 82,926 58,308 59,311 72,819 58,473 37.45%
-
Net Worth 42,773 50,670 52,388 52,266 48,537 52,107 53,930 -3.49%
Dividend
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 7,804 - - - - - - -
Div Payout % 14.96% - - - - - - -
Equity
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 42,773 50,670 52,388 52,266 48,537 52,107 53,930 -3.49%
NOSH 490,530 85,882 85,882 74,666 73,541 73,391 73,877 33.75%
Ratio Analysis
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 10.11% -2.07% -8.09% 4.29% -6.36% -1.74% -4.93% -
ROE 121.97% -3.01% -11.85% 5.01% -7.31% -2.39% -5.10% -
Per Share
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 373.99 85.67 89.33 81.59 75.82 97.53 75.43 27.88%
EPS 37.81 -1.77 -7.23 3.50 -4.83 -1.69 -3.72 -
DPS 5.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.59 0.61 0.70 0.66 0.71 0.73 -12.32%
Adjusted Per Share Value based on latest NOSH - 74,666
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 78.33 11.17 11.65 9.25 8.46 10.87 8.46 40.76%
EPS 7.92 -0.23 -0.94 0.40 -0.54 -0.19 -0.42 -
DPS 1.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0649 0.0769 0.0795 0.0793 0.0737 0.0791 0.0819 -3.51%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.42 0.955 0.67 0.65 0.72 0.89 0.675 -
P/RPS 0.38 1.11 0.75 0.80 0.95 0.91 0.89 -12.25%
P/EPS 3.76 -53.82 -9.27 18.55 -14.92 -52.55 -18.15 -
EY 26.63 -1.86 -10.79 5.39 -6.70 -1.90 -5.51 -
DY 3.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 1.62 1.10 0.93 1.09 1.25 0.92 27.96%
Price Multiplier on Announcement Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/02/21 28/08/19 30/08/18 29/08/17 30/08/16 26/08/15 25/08/14 -
Price 1.90 1.12 0.595 0.57 0.72 0.78 0.64 -
P/RPS 0.51 1.31 0.67 0.70 0.95 0.80 0.85 -7.54%
P/EPS 5.02 -63.12 -8.23 16.27 -14.92 -46.05 -17.21 -
EY 19.90 -1.58 -12.14 6.15 -6.70 -2.17 -5.81 -
DY 2.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.13 1.90 0.98 0.81 1.09 1.10 0.88 34.74%

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