[SCIB] YoY TTM 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- 7.91%
YoY- 178.37%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 639,519 75,518 78,731 62,983 56,434 68,198 59,844 43.94%
PBT 69,480 -1,543 -4,984 2,823 -3,608 -2,658 -2,161 -
Tax -9,389 74 -139 0 6 -6 610 -
NP 60,091 -1,469 -5,123 2,823 -3,602 -2,664 -1,551 -
-
NP to SH 60,093 -1,469 -5,123 2,823 -3,602 -2,664 -1,551 -
-
Tax Rate 13.51% - - 0.00% - - - -
Total Cost 579,428 76,987 83,854 60,160 60,036 70,862 61,395 41.21%
-
Net Worth 171,694 50,670 53,247 54,683 47,828 51,780 54,328 19.35%
Dividend
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 7,804 - - - - - - -
Div Payout % 12.99% - - - - - - -
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 54,683 47,828 51,780 54,328 19.35%
NOSH 490,610 85,882 85,882 80,416 73,582 73,972 73,416 33.91%
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 9.40% -1.95% -6.51% 4.48% -6.38% -3.91% -2.59% -
ROE 35.00% -2.90% -9.62% 5.16% -7.53% -5.14% -2.85% -
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 130.37 87.93 91.67 78.32 76.69 92.19 81.51 7.48%
EPS 12.25 -1.71 -5.97 3.51 -4.90 -3.60 -2.11 -
DPS 1.59 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 94.70 11.18 11.66 9.33 8.36 10.10 8.86 43.94%
EPS 8.90 -0.22 -0.76 0.42 -0.53 -0.39 -0.23 -
DPS 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2543 0.075 0.0789 0.081 0.0708 0.0767 0.0805 19.34%
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 1.30 1.24 0.68 0.79 0.86 0.82 1.39 -1.02%
P/EPS 13.88 -63.72 -10.39 17.66 -13.48 -21.10 -53.49 -
EY 7.21 -1.57 -9.62 5.66 -7.42 -4.74 -1.87 -
DY 0.94 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 0.35 2.01 0.61 0.72 0.70 0.85 1.21 -17.36%
P/EPS 3.71 -103.48 -9.39 15.95 -11.03 -21.66 -46.86 -
EY 26.92 -0.97 -10.65 6.27 -9.07 -4.62 -2.13 -
DY 3.50 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