[SCBUILD] YoY Quarter Result on 2018-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 3,955 7,661 7,656 10,970 3,516 3,557 9,149 -12.10% YoY % -48.37% 0.07% -30.21% 212.00% -1.15% -61.12% - Horiz. % 43.23% 83.74% 83.68% 119.90% 38.43% 38.88% 100.00%
PBT 766 3,952 3,599 -941 -2,092 -6,536 -6,255 - YoY % -80.62% 9.81% 482.47% 55.02% 67.99% -4.49% - Horiz. % -12.25% -63.18% -57.54% 15.04% 33.45% 104.49% 100.00%
Tax -313 -841 -715 -257 50 130 -44 35.23% YoY % 62.78% -17.62% -178.21% -614.00% -61.54% 395.45% - Horiz. % 711.36% 1,911.36% 1,625.00% 584.09% -113.64% -295.45% 100.00%
NP 453 3,111 2,884 -1,198 -2,042 -6,406 -6,299 - YoY % -85.44% 7.87% 340.73% 41.33% 68.12% -1.70% - Horiz. % -7.19% -49.39% -45.79% 19.02% 32.42% 101.70% 100.00%
NP to SH 453 3,111 2,884 -1,198 -2,583 -5,262 -4,774 - YoY % -85.44% 7.87% 340.73% 53.62% 50.91% -10.22% - Horiz. % -9.49% -65.17% -60.41% 25.09% 54.11% 110.22% 100.00%
Tax Rate 40.86 % 21.28 % 19.87 % - % - % - % - % - YoY % 92.01% 7.10% 0.00% 0.00% 0.00% 0.00% - Horiz. % 205.64% 107.10% 100.00% - - - -
Total Cost 3,502 4,550 4,772 12,168 5,558 9,963 15,448 -20.41% YoY % -23.03% -4.65% -60.78% 118.93% -44.21% -35.51% - Horiz. % 22.67% 29.45% 30.89% 78.77% 35.98% 64.49% 100.00%
Net Worth 34,440 34,440 32,673 32,521 298,659 33,163 16,047 12.46% YoY % 0.00% 5.41% 0.47% -89.11% 800.56% 106.66% - Horiz. % 214.62% 214.62% 203.61% 202.66% 1,861.15% 206.66% 100.00%
Dividend 31/07/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 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 31/07/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 34,440 34,440 32,673 32,521 298,659 33,163 16,047 12.46% YoY % 0.00% 5.41% 0.47% -89.11% 800.56% 106.66% - Horiz. % 214.62% 214.62% 203.61% 202.66% 1,861.15% 206.66% 100.00%
NOSH 883,090 883,077 883,078 878,965 807,187 829,090 401,176 12.90% YoY % 0.00% -0.00% 0.47% 8.89% -2.64% 106.66% - Horiz. % 220.13% 220.12% 220.12% 219.10% 201.21% 206.66% 100.00%
Ratio Analysis 31/07/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 11.45 % 40.61 % 37.67 % -10.92 % -58.08 % -180.10 % -68.85 % - YoY % -71.80% 7.80% 444.96% 81.20% 67.75% -161.58% - Horiz. % -16.63% -58.98% -54.71% 15.86% 84.36% 261.58% 100.00%
ROE 1.32 % 9.03 % 8.83 % -3.68 % -0.86 % -15.87 % -29.75 % - YoY % -85.38% 2.27% 339.95% -327.91% 94.58% 46.66% - Horiz. % -4.44% -30.35% -29.68% 12.37% 2.89% 53.34% 100.00%
Per Share 31/07/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 0.45 0.87 0.87 1.25 0.44 0.43 2.28 -22.09% YoY % -48.28% 0.00% -30.40% 184.09% 2.33% -81.14% - Horiz. % 19.74% 38.16% 38.16% 54.82% 19.30% 18.86% 100.00%
EPS 0.05 0.35 0.33 -0.14 -0.32 -0.66 -1.19 - YoY % -85.71% 6.06% 335.71% 56.25% 51.52% 44.54% - Horiz. % -4.20% -29.41% -27.73% 11.76% 26.89% 55.46% 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 0.0390 0.0390 0.0370 0.0370 0.3700 0.0400 0.0400 -0.39% YoY % 0.00% 5.41% 0.00% -90.00% 825.00% 0.00% - Horiz. % 97.50% 97.50% 92.50% 92.50% 925.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,092,286 31/07/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 0.10 0.19 0.19 0.27 0.09 0.09 0.22 -11.42% YoY % -47.37% 0.00% -29.63% 200.00% 0.00% -59.09% - Horiz. % 45.45% 86.36% 86.36% 122.73% 40.91% 40.91% 100.00%
EPS 0.01 0.08 0.07 -0.03 -0.06 -0.13 -0.12 - YoY % -87.50% 14.29% 333.33% 50.00% 53.85% -8.33% - Horiz. % -8.33% -66.67% -58.33% 25.00% 50.00% 108.33% 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 0.0084 0.0084 0.0080 0.0079 0.0730 0.0081 0.0039 12.53% YoY % 0.00% 5.00% 1.27% -89.18% 801.23% 107.69% - Horiz. % 215.38% 215.38% 205.13% 202.56% 1,871.79% 207.69% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 30/07/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.0400 0.0200 0.0350 0.0350 0.0400 0.0450 0.0900 -
P/RPS 8.93 2.31 4.04 2.80 9.18 10.49 3.95 13.37% YoY % 286.58% -42.82% 44.29% -69.50% -12.49% 165.57% - Horiz. % 226.08% 58.48% 102.28% 70.89% 232.41% 265.57% 100.00%
P/EPS 77.98 5.68 10.72 -25.68 -12.50 -7.09 -7.56 - YoY % 1,272.89% -47.01% 141.74% -105.44% -76.30% 6.22% - Horiz. % -1,031.48% -75.13% -141.80% 339.68% 165.34% 93.78% 100.00%
EY 1.28 17.61 9.33 -3.89 -8.00 -14.10 -13.22 - YoY % -92.73% 88.75% 339.85% 51.37% 43.26% -6.66% - Horiz. % -9.68% -133.21% -70.57% 29.43% 60.51% 106.66% 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 1.03 0.51 0.95 0.95 0.11 1.13 2.25 -11.32% YoY % 101.96% -46.32% 0.00% 763.64% -90.27% -49.78% - Horiz. % 45.78% 22.67% 42.22% 42.22% 4.89% 50.22% 100.00%
Price Multiplier on Announcement Date 31/07/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 30/09/20 29/03/19 30/03/18 31/03/17 30/03/16 31/03/15 31/03/14 -
Price 0.0400 0.0300 0.0300 0.0400 0.0450 0.0550 0.0850 -
P/RPS 8.93 3.46 3.46 3.20 10.33 12.82 3.73 14.37% YoY % 158.09% 0.00% 8.12% -69.02% -19.42% 243.70% - Horiz. % 239.41% 92.76% 92.76% 85.79% 276.94% 343.70% 100.00%
P/EPS 77.98 8.52 9.19 -29.35 -14.06 -8.67 -7.14 - YoY % 815.26% -7.29% 131.31% -108.75% -62.17% -21.43% - Horiz. % -1,092.16% -119.33% -128.71% 411.06% 196.92% 121.43% 100.00%
EY 1.28 11.74 10.89 -3.41 -7.11 -11.54 -14.00 - YoY % -89.10% 7.81% 419.35% 52.04% 38.39% 17.57% - Horiz. % -9.14% -83.86% -77.79% 24.36% 50.79% 82.43% 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 1.03 0.77 0.81 1.08 0.12 1.38 2.13 -10.57% YoY % 33.77% -4.94% -25.00% 800.00% -91.30% -35.21% - Horiz. % 48.36% 36.15% 38.03% 50.70% 5.63% 64.79% 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.
Comment
SC Estate Builder Berhad - 4th Quarterly Result ended 31 January 2018.pdf 
