[SCIB] YoY TTM Result on 30-Sep-2024 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -48.62%
YoY- 109.69%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Revenue 172,621 141,116 132,213 548,897 359,046 71,816 75,326 13.59%
PBT 5,221 -19,015 -50,141 26,209 26,643 -8,266 936 30.23%
Tax -2,792 -2,771 9,376 -5,896 -4,079 75 -140 58.40%
NP 2,429 -21,786 -40,765 20,313 22,564 -8,191 796 18.70%
-
NP to SH 2,192 -22,622 -40,576 20,348 22,564 -8,191 796 16.84%
-
Tax Rate 53.48% - - 22.50% 15.31% - 14.96% -
Total Cost 170,192 162,902 172,978 528,584 336,482 80,007 74,530 13.53%
-
Net Worth 155,317 134,450 93,126 161,924 113,459 50,670 59,258 15.96%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Div - - - 2,621 5,182 - - -
Div Payout % - - - 12.88% 22.97% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Net Worth 155,317 134,450 93,126 161,924 113,459 50,670 59,258 15.96%
NOSH 675,294 640,241 582,037 526,037 122,632 85,882 85,882 37.28%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
NP Margin 1.41% -15.44% -30.83% 3.70% 6.28% -11.41% 1.06% -
ROE 1.41% -16.83% -43.57% 12.57% 19.89% -16.17% 1.34% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
RPS 25.56 22.04 22.72 108.47 351.26 83.62 87.71 -17.26%
EPS 0.32 -3.53 -6.97 4.02 22.07 -9.54 0.93 -15.12%
DPS 0.00 0.00 0.00 0.52 5.07 0.00 0.00 -
NAPS 0.23 0.21 0.16 0.32 1.11 0.59 0.69 -15.53%
Adjusted Per Share Value based on latest NOSH - 675,294
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
RPS 25.56 20.90 19.58 81.28 53.17 10.63 11.15 13.59%
EPS 0.32 -3.35 -6.01 3.01 3.34 -1.21 0.12 16.26%
DPS 0.00 0.00 0.00 0.39 0.77 0.00 0.00 -
NAPS 0.23 0.1991 0.1379 0.2398 0.168 0.075 0.0878 15.95%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 -
Price 0.25 0.455 0.135 0.445 3.71 0.585 0.525 -
P/RPS 0.98 2.06 0.59 0.41 1.06 0.70 0.60 7.83%
P/EPS 77.02 -12.88 -1.94 11.07 16.81 -6.13 56.64 4.83%
EY 1.30 -7.77 -51.64 9.04 5.95 -16.30 1.77 -4.63%
DY 0.00 0.00 0.00 1.16 1.37 0.00 0.00 -
P/NAPS 1.09 2.17 0.84 1.39 3.34 0.99 0.76 5.69%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Date 27/11/24 29/11/23 30/11/22 30/11/21 26/11/20 30/05/19 31/05/18 -
Price 0.265 0.735 0.15 0.205 4.87 1.00 0.72 -
P/RPS 1.04 3.33 0.66 0.19 1.39 1.20 0.82 3.72%
P/EPS 81.64 -20.80 -2.15 5.10 22.06 -10.48 77.68 0.76%
EY 1.22 -4.81 -46.48 19.62 4.53 -9.54 1.29 -0.85%
DY 0.00 0.00 0.00 2.53 1.04 0.00 0.00 -
P/NAPS 1.15 3.50 0.94 0.64 4.39 1.69 1.04 1.55%

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