[SCBUILD] YoY Quarter Result on 2017-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 675 1,189 1,567 2,034 15,450 5,720 3,768 -23.24% YoY % -43.23% -24.12% -22.96% -86.83% 170.10% 51.80% - Horiz. % 17.91% 31.56% 41.59% 53.98% 410.03% 151.80% 100.00%
PBT -774 670 -913 -831 400 -474 -935 -2.86% YoY % -215.52% 173.38% -9.87% -307.75% 184.39% 49.30% - Horiz. % 82.78% -71.66% 97.65% 88.88% -42.78% 50.70% 100.00%
Tax 12 0 0 -24 -265 0 40 -16.91% YoY % 0.00% 0.00% 0.00% 90.94% 0.00% 0.00% - Horiz. % 30.00% 0.00% 0.00% -60.00% -662.50% 0.00% 100.00%
NP -762 670 -913 -855 135 -474 -895 -2.44% YoY % -213.73% 173.38% -6.78% -733.33% 128.48% 47.04% - Horiz. % 85.14% -74.86% 102.01% 95.53% -15.08% 52.96% 100.00%
NP to SH -762 670 -913 -855 135 -1,348 -836 -1.42% YoY % -213.73% 173.38% -6.78% -733.33% 110.01% -61.24% - Horiz. % 91.15% -80.14% 109.21% 102.27% -16.15% 161.24% 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% 100.00% - -
Total Cost 1,437 519 2,480 2,889 15,315 6,194 4,663 -16.56% YoY % 176.88% -79.07% -14.16% -81.14% 147.26% 32.83% - Horiz. % 30.82% 11.13% 53.18% 61.96% 328.44% 132.83% 100.00%
Net Worth 38,430 33,557 31,790 29,884 33,400 31,717 12,414 18.98% YoY % 14.52% 5.56% 6.38% -10.53% 5.31% 155.49% - Horiz. % 309.57% 270.31% 256.08% 240.73% 269.05% 255.49% 100.00%
Dividend 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 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 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 38,430 33,557 31,790 29,884 33,400 31,717 12,414 18.98% YoY % 14.52% 5.56% 6.38% -10.53% 5.31% 155.49% - Horiz. % 309.57% 270.31% 256.08% 240.73% 269.05% 255.49% 100.00%
NOSH 937,337 883,090 883,077 878,965 878,965 792,941 413,809 13.40% YoY % 6.14% 0.00% 0.47% 0.00% 10.85% 91.62% - Horiz. % 226.51% 213.41% 213.40% 212.41% 212.41% 191.62% 100.00%
Ratio Analysis 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin -112.89 % 56.35 % -58.26 % -42.04 % 0.87 % -8.29 % -23.75 % 27.10% YoY % -300.34% 196.72% -38.58% -4,932.18% 110.49% 65.09% - Horiz. % 475.33% -237.26% 245.31% 177.01% -3.66% 34.91% 100.00%
ROE -1.98 % 2.00 % -2.87 % -2.86 % 0.40 % -4.25 % -6.73 % -17.15% YoY % -199.00% 169.69% -0.35% -815.00% 109.41% 36.85% - Horiz. % 29.42% -29.72% 42.64% 42.50% -5.94% 63.15% 100.00%
Per Share 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 0.07 0.13 0.18 0.23 1.76 0.72 0.91 -32.60% YoY % -46.15% -27.78% -21.74% -86.93% 144.44% -20.88% - Horiz. % 7.69% 14.29% 19.78% 25.27% 193.41% 79.12% 100.00%
EPS -0.08 0.08 -0.10 -0.10 0.01 -0.17 -0.21 -13.80% YoY % -200.00% 180.00% 0.00% -1,100.00% 105.88% 19.05% - Horiz. % 38.10% -38.10% 47.62% 47.62% -4.76% 80.95% 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 0.0410 0.0380 0.0360 0.0340 0.0380 0.0400 0.0300 4.92% YoY % 7.89% 5.56% 5.88% -10.53% -5.00% 33.33% - Horiz. % 136.67% 126.67% 120.00% 113.33% 126.67% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,092,286 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 0.02 0.03 0.04 0.05 0.38 0.14 0.09 -20.65% YoY % -33.33% -25.00% -20.00% -86.84% 171.43% 55.56% - Horiz. % 22.22% 33.33% 44.44% 55.56% 422.22% 155.56% 100.00%
EPS -0.02 0.02 -0.02 -0.02 0.00 -0.03 -0.02 - YoY % -200.00% 200.00% 0.00% 0.00% 0.00% -50.00% - Horiz. % 100.00% -100.00% 100.00% 100.00% -0.00% 150.00% 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 0.0094 0.0082 0.0078 0.0073 0.0082 0.0078 0.0030 19.20% YoY % 14.63% 5.13% 6.85% -10.98% 5.13% 160.00% - Horiz. % 313.33% 273.33% 260.00% 243.33% 273.33% 260.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.1100 0.0200 0.0150 0.0400 0.0350 0.0500 0.0650 -
P/RPS 152.75 14.85 8.45 17.29 1.99 6.93 7.14 60.18% YoY % 928.62% 75.74% -51.13% 768.84% -71.28% -2.94% - Horiz. % 2,139.36% 207.98% 118.35% 242.16% 27.87% 97.06% 100.00%
P/EPS -135.31 26.36 -14.51 -41.12 227.88 -29.41 -32.17 24.73% YoY % -613.32% 281.67% 64.71% -118.04% 874.84% 8.58% - Horiz. % 420.61% -81.94% 45.10% 127.82% -708.36% 91.42% 100.00%
EY -0.74 3.79 -6.89 -2.43 0.44 -3.40 -3.11 -19.82% YoY % -119.53% 155.01% -183.54% -652.27% 112.94% -9.32% - Horiz. % 23.79% -121.86% 221.54% 78.14% -14.15% 109.32% 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 2.68 0.53 0.42 1.18 0.92 1.25 2.17 3.30% YoY % 405.66% 26.19% -64.41% 28.26% -26.40% -42.40% - Horiz. % 123.50% 24.42% 19.35% 54.38% 42.40% 57.60% 100.00%
Price Multiplier on Announcement Date 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date - 30/06/20 28/12/18 22/12/17 22/12/16 17/12/15 15/12/14 -
Price 0.0700 0.0300 0.0100 0.0400 0.0400 0.0450 0.0400 -
P/RPS 97.21 22.28 5.64 17.29 2.28 6.24 4.39 61.03% YoY % 336.31% 295.04% -67.38% 658.33% -63.46% 42.14% - Horiz. % 2,214.35% 507.52% 128.47% 393.85% 51.94% 142.14% 100.00%
P/EPS -86.11 39.54 -9.67 -41.12 260.43 -26.47 -19.80 25.37% YoY % -317.78% 508.89% 76.48% -115.79% 1,083.87% -33.69% - Horiz. % 434.90% -199.70% 48.84% 207.68% -1,315.30% 133.69% 100.00%
EY -1.16 2.53 -10.34 -2.43 0.38 -3.78 -5.05 -20.25% YoY % -145.85% 124.47% -325.51% -739.47% 110.05% 25.15% - Horiz. % 22.97% -50.10% 204.75% 48.12% -7.52% 74.85% 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 1.71 0.79 0.28 1.18 1.05 1.13 1.33 3.94% YoY % 116.46% 182.14% -76.27% 12.38% -7.08% -15.04% - Horiz. % 128.57% 59.40% 21.05% 88.72% 78.95% 84.96% 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 - 3rd Quarterly Result ended 31 October 2017.pdf 
