Highlights

[SCIB] QoQ Quarter Result on 2020-06-30 [#2]

Stock [SCIB]: SARAWAK CONSOLIDATED INDUSTRIES BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     18.50%    YoY -     4,664.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 94,906 51,782 28,627 21,863 17,864 17,436 18,355 199.31%
  QoQ % 83.28% 80.89% 30.94% 22.39% 2.45% -5.01% -
  Horiz. % 517.06% 282.11% 155.96% 119.11% 97.32% 94.99% 100.00%
PBT 7,216 4,276 833 752 -111 1,590 -3,774 -
  QoQ % 68.76% 413.33% 10.77% 777.48% -106.98% 142.13% -
  Horiz. % -191.20% -113.30% -22.07% -19.93% 2.94% -42.13% 100.00%
Tax -2,149 0 -44 0 0 0 74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -2,904.05% 0.00% -59.46% 0.00% 0.00% 0.00% 100.00%
NP 5,067 4,276 789 752 -111 1,590 -3,700 -
  QoQ % 18.50% 441.95% 4.92% 777.48% -106.98% 142.97% -
  Horiz. % -136.95% -115.57% -21.32% -20.32% 3.00% -42.97% 100.00%
NP to SH 5,067 4,276 789 752 -111 1,590 -3,700 -
  QoQ % 18.50% 441.95% 4.92% 777.48% -106.98% 142.97% -
  Horiz. % -136.95% -115.57% -21.32% -20.32% 3.00% -42.97% 100.00%
Tax Rate 29.78 % - % 5.28 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 564.02% 0.00% 100.00% - - - -
Total Cost 89,839 47,506 27,838 21,111 17,975 15,846 22,055 155.28%
  QoQ % 89.11% 70.65% 31.86% 17.45% 13.44% -28.15% -
  Horiz. % 407.34% 215.40% 126.22% 95.72% 81.50% 71.85% 100.00%
Net Worth 96,607 56,682 51,529 50,670 50,670 50,670 48,953 57.40%
  QoQ % 70.44% 10.00% 1.69% 0.00% 0.00% 3.51% -
  Horiz. % 197.35% 115.79% 105.26% 103.51% 103.51% 103.51% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 2,116 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 41.76 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 96,607 56,682 51,529 50,670 50,670 50,670 48,953 57.40%
  QoQ % 70.44% 10.00% 1.69% 0.00% 0.00% 3.51% -
  Horiz. % 197.35% 115.79% 105.26% 103.51% 103.51% 103.51% 100.00%
NOSH 92,007 85,882 85,882 85,882 85,882 85,882 85,882 4.70%
  QoQ % 7.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.13% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.34 % 8.26 % 2.76 % 3.44 % -0.62 % 9.12 % -20.16 % -
  QoQ % -35.35% 199.28% -19.77% 654.84% -106.80% 145.24% -
  Horiz. % -26.49% -40.97% -13.69% -17.06% 3.08% -45.24% 100.00%
ROE 5.24 % 7.54 % 1.53 % 1.48 % -0.22 % 3.14 % -7.56 % -
  QoQ % -30.50% 392.81% 3.38% 772.73% -107.01% 141.53% -
  Horiz. % -69.31% -99.74% -20.24% -19.58% 2.91% -41.53% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 103.15 60.29 33.33 25.46 20.80 20.30 21.37 185.89%
  QoQ % 71.09% 80.89% 30.91% 22.40% 2.46% -5.01% -
  Horiz. % 482.69% 282.12% 155.97% 119.14% 97.33% 94.99% 100.00%
EPS 5.51 4.98 0.92 0.88 -0.13 1.85 -4.31 -
  QoQ % 10.64% 441.30% 4.55% 776.92% -107.03% 142.92% -
  Horiz. % -127.84% -115.55% -21.35% -20.42% 3.02% -42.92% 100.00%
DPS 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.0500 0.6600 0.6000 0.5900 0.5900 0.5900 0.5700 50.33%
  QoQ % 59.09% 10.00% 1.69% 0.00% 0.00% 3.51% -
  Horiz. % 184.21% 115.79% 105.26% 103.51% 103.51% 103.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 122,632
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 77.39 42.23 23.34 17.83 14.57 14.22 14.97 199.28%
  QoQ % 83.26% 80.93% 30.90% 22.37% 2.46% -5.01% -
  Horiz. % 516.97% 282.10% 155.91% 119.10% 97.33% 94.99% 100.00%
EPS 4.13 3.49 0.64 0.61 -0.09 1.30 -3.02 -
  QoQ % 18.34% 445.31% 4.92% 777.78% -106.92% 143.05% -
  Horiz. % -136.75% -115.56% -21.19% -20.20% 2.98% -43.05% 100.00%
DPS 1.73 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.7878 0.4622 0.4202 0.4132 0.4132 0.4132 0.3992 57.40%
  QoQ % 70.45% 10.00% 1.69% 0.00% 0.00% 3.51% -
  Horiz. % 197.34% 115.78% 105.26% 103.51% 103.51% 103.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.1300 1.8000 1.9000 1.0900 0.9550 0.5850 0.4800 -
P/RPS 2.06 2.99 5.70 4.28 4.59 2.88 2.25 -5.72%
  QoQ % -31.10% -47.54% 33.18% -6.75% 59.38% 28.00% -
  Horiz. % 91.56% 132.89% 253.33% 190.22% 204.00% 128.00% 100.00%
P/EPS 38.68 36.15 206.81 124.48 -738.90 31.60 -11.14 -
  QoQ % 7.00% -82.52% 66.14% 116.85% -2,438.29% 383.66% -
  Horiz. % -347.22% -324.51% -1,856.46% -1,117.41% 6,632.85% -283.66% 100.00%
EY 2.59 2.77 0.48 0.80 -0.14 3.16 -8.98 -
  QoQ % -6.50% 477.08% -40.00% 671.43% -104.43% 135.19% -
  Horiz. % -28.84% -30.85% -5.35% -8.91% 1.56% -35.19% 100.00%
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.03 2.73 3.17 1.85 1.62 0.99 0.84 80.18%
  QoQ % -25.64% -13.88% 71.35% 14.20% 63.64% 17.86% -
  Horiz. % 241.67% 325.00% 377.38% 220.24% 192.86% 117.86% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 17/06/20 27/02/20 27/11/19 28/08/19 30/05/19 27/02/19 -
Price 3.3000 2.0200 2.7600 1.7700 1.1200 1.0000 0.5000 -
P/RPS 3.20 3.35 8.28 6.95 5.38 4.93 2.34 23.23%
  QoQ % -4.48% -59.54% 19.14% 29.18% 9.13% 110.68% -
  Horiz. % 136.75% 143.16% 353.85% 297.01% 229.91% 210.68% 100.00%
P/EPS 59.92 40.57 300.43 202.14 -866.56 54.01 -11.61 -
  QoQ % 47.70% -86.50% 48.62% 123.33% -1,704.44% 565.20% -
  Horiz. % -516.11% -349.44% -2,587.68% -1,741.09% 7,463.91% -465.20% 100.00%
EY 1.67 2.46 0.33 0.49 -0.12 1.85 -8.62 -
  QoQ % -32.11% 645.45% -32.65% 508.33% -106.49% 121.46% -
  Horiz. % -19.37% -28.54% -3.83% -5.68% 1.39% -21.46% 100.00%
DY 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 3.14 3.06 4.60 3.00 1.90 1.69 0.88 133.69%
  QoQ % 2.61% -33.48% 53.33% 57.89% 12.43% 92.05% -
  Horiz. % 356.82% 347.73% 522.73% 340.91% 215.91% 192.05% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS