Highlights

[SCBUILD] YoY Quarter Result on 2022-04-30 [#3]

Stock [SCBUILD]: SC ESTATE BUILDER BHD
Announcement Date 30-Jun-2022
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2022
Quarter 30-Apr-2022  [#3]
Profit Trend QoQ -     14.81%    YoY -     20.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 4,252 675 1,189 1,567 2,034 15,450 5,720 -4.46%
  YoY % 529.93% -43.23% -24.12% -22.96% -86.83% 170.10% -
  Horiz. % 74.34% 11.80% 20.79% 27.40% 35.56% 270.10% 100.00%
PBT -597 -774 670 -913 -831 400 -474 3.61%
  YoY % 22.87% -215.52% 173.38% -9.87% -307.75% 184.39% -
  Horiz. % 125.95% 163.29% -141.35% 192.62% 175.32% -84.39% 100.00%
Tax -7 12 0 0 -24 -265 0 -
  YoY % -158.33% 0.00% 0.00% 0.00% 90.94% 0.00% -
  Horiz. % 2.64% -4.53% -0.00% -0.00% 9.06% 100.00% -
NP -604 -762 670 -913 -855 135 -474 3.80%
  YoY % 20.73% -213.73% 173.38% -6.78% -733.33% 128.48% -
  Horiz. % 127.43% 160.76% -141.35% 192.62% 180.38% -28.48% 100.00%
NP to SH -604 -762 670 -913 -855 135 -1,348 -11.62%
  YoY % 20.73% -213.73% 173.38% -6.78% -733.33% 110.01% -
  Horiz. % 44.81% 56.53% -49.70% 67.73% 63.43% -10.01% 100.00%
Tax Rate - % - % - % - % - % 66.25 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 4,856 1,437 519 2,480 2,889 15,315 6,194 -3.67%
  YoY % 237.93% 176.88% -79.07% -14.16% -81.14% 147.26% -
  Horiz. % 78.40% 23.20% 8.38% 40.04% 46.64% 247.26% 100.00%
Net Worth 35,439 38,430 33,557 31,790 29,884 33,400 31,717 1.72%
  YoY % -7.78% 14.52% 5.56% 6.38% -10.53% 5.31% -
  Horiz. % 111.73% 121.17% 105.80% 100.23% 94.22% 105.31% 100.00%
Dividend
30/04/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 35,439 38,430 33,557 31,790 29,884 33,400 31,717 1.72%
  YoY % -7.78% 14.52% 5.56% 6.38% -10.53% 5.31% -
  Horiz. % 111.73% 121.17% 105.80% 100.23% 94.22% 105.31% 100.00%
NOSH 1,073,927 937,337 883,090 883,077 878,965 878,965 792,941 4.78%
  YoY % 14.57% 6.14% 0.00% 0.47% 0.00% 10.85% -
  Horiz. % 135.44% 118.21% 111.37% 111.37% 110.85% 110.85% 100.00%
Ratio Analysis
30/04/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin -14.21 % -112.89 % 56.35 % -58.26 % -42.04 % 0.87 % -8.29 % 8.64%
  YoY % 87.41% -300.34% 196.72% -38.58% -4,932.18% 110.49% -
  Horiz. % 171.41% 1,361.76% -679.73% 702.77% 507.12% -10.49% 100.00%
ROE -1.70 % -1.98 % 2.00 % -2.87 % -2.86 % 0.40 % -4.25 % -13.15%
  YoY % 14.14% -199.00% 169.69% -0.35% -815.00% 109.41% -
  Horiz. % 40.00% 46.59% -47.06% 67.53% 67.29% -9.41% 100.00%
Per Share
30/04/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 0.40 0.07 0.13 0.18 0.23 1.76 0.72 -8.64%
  YoY % 471.43% -46.15% -27.78% -21.74% -86.93% 144.44% -
  Horiz. % 55.56% 9.72% 18.06% 25.00% 31.94% 244.44% 100.00%
EPS -0.06 -0.08 0.08 -0.10 -0.10 0.01 -0.17 -14.80%
  YoY % 25.00% -200.00% 180.00% 0.00% -1,100.00% 105.88% -
  Horiz. % 35.29% 47.06% -47.06% 58.82% 58.82% -5.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0330 0.0410 0.0380 0.0360 0.0340 0.0380 0.0400 -2.92%
  YoY % -19.51% 7.89% 5.56% 5.88% -10.53% -5.00% -
  Horiz. % 82.50% 102.50% 95.00% 90.00% 85.00% 95.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,074,090
30/04/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 0.40 0.06 0.11 0.15 0.19 1.44 0.53 -4.24%
  YoY % 566.67% -45.45% -26.67% -21.05% -86.81% 171.70% -
  Horiz. % 75.47% 11.32% 20.75% 28.30% 35.85% 271.70% 100.00%
EPS -0.06 -0.07 0.06 -0.09 -0.08 0.01 -0.13 -11.21%
  YoY % 14.29% -216.67% 166.67% -12.50% -900.00% 107.69% -
  Horiz. % 46.15% 53.85% -46.15% 69.23% 61.54% -7.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0330 0.0358 0.0312 0.0296 0.0278 0.0311 0.0295 1.74%
  YoY % -7.82% 14.74% 5.41% 6.47% -10.61% 5.42% -
  Horiz. % 111.86% 121.36% 105.76% 100.34% 94.24% 105.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/04/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.0700 0.1100 0.0200 0.0150 0.0400 0.0350 0.0500 -
P/RPS 17.68 152.75 14.85 8.45 17.29 1.99 6.93 15.50%
  YoY % -88.43% 928.62% 75.74% -51.13% 768.84% -71.28% -
  Horiz. % 255.12% 2,204.18% 214.29% 121.93% 249.49% 28.72% 100.00%
P/EPS -124.46 -135.31 26.36 -14.51 -41.12 227.88 -29.41 24.84%
  YoY % 8.02% -613.32% 281.67% 64.71% -118.04% 874.84% -
  Horiz. % 423.19% 460.08% -89.63% 49.34% 139.82% -774.84% 100.00%
EY -0.80 -0.74 3.79 -6.89 -2.43 0.44 -3.40 -19.95%
  YoY % -8.11% -119.53% 155.01% -183.54% -652.27% 112.94% -
  Horiz. % 23.53% 21.76% -111.47% 202.65% 71.47% -12.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.12 2.68 0.53 0.42 1.18 0.92 1.25 8.46%
  YoY % -20.90% 405.66% 26.19% -64.41% 28.26% -26.40% -
  Horiz. % 169.60% 214.40% 42.40% 33.60% 94.40% 73.60% 100.00%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 30/06/22 - 30/06/20 28/12/18 22/12/17 22/12/16 17/12/15 -
Price 0.0600 0.0700 0.0300 0.0100 0.0400 0.0400 0.0450 -
P/RPS 15.15 97.21 22.28 5.64 17.29 2.28 6.24 14.62%
  YoY % -84.42% 336.31% 295.04% -67.38% 658.33% -63.46% -
  Horiz. % 242.79% 1,557.85% 357.05% 90.38% 277.08% 36.54% 100.00%
P/EPS -106.68 -86.11 39.54 -9.67 -41.12 260.43 -26.47 23.91%
  YoY % -23.89% -317.78% 508.89% 76.48% -115.79% 1,083.87% -
  Horiz. % 403.02% 325.31% -149.38% 36.53% 155.35% -983.87% 100.00%
EY -0.94 -1.16 2.53 -10.34 -2.43 0.38 -3.78 -19.27%
  YoY % 18.97% -145.85% 124.47% -325.51% -739.47% 110.05% -
  Horiz. % 24.87% 30.69% -66.93% 273.54% 64.29% -10.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.82 1.71 0.79 0.28 1.18 1.05 1.13 7.61%
  YoY % 6.43% 116.46% 182.14% -76.27% 12.38% -7.08% -
  Horiz. % 161.06% 151.33% 69.91% 24.78% 104.42% 92.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

274  435  527  1045 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 G3 0.035-0.005 
 TOPGLOV 0.93-0.055 
 MTRONIC 0.0550.00 
 DNEX 0.87-0.02 
 HSI-CJC 0.35-0.10 
 HSI-CJG 0.105-0.035 
 MYEG 0.77-0.015 
 CYPARK 0.445+0.02 
 HARTA 2.45-0.35 
 JADEM 0.825+0.01 
PARTNERS & BROKERS