SARAWAK CONSOLIDATED INDUSTRIES |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.295 MYR | 0.00% |
|
0.00% | -68.45% |
| Apr. 16 | Sarawak Consolidated, Awana Sign New Settlement Deal | MT |
| Apr. 09 | Sarawak Consolidated Industries Bags Revised MYR162 Million Construction Project | MT |
Valuation
| Fiscal Period: June | 2018 | 2019 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Capitalization 1 | 57.54 | 82.02 | 252.7 | 101.9 | 300.9 |
| Enterprise Value (EV) 1 | 78.24 | 110.9 | 248.9 | 112.8 | 303.6 |
| P/E ratio | -5.88 x | 26 x | -82.2 x | -2.24 x | -11.4 x |
| Yield | - | - | 4.17% | - | - |
| Capitalization / Revenue | 0.76 x | 0.95 x | 1.9 x | 0.79 x | 2.28 x |
| EV / Revenue | 1.03 x | 1.29 x | 1.88 x | 0.88 x | 2.3 x |
| EV / EBITDA | -15.3 x | 23 x | -45.3 x | -2.37 x | 99.5 x |
| EV / FCF | -29.5 x | -24.7 x | - | -3.37 x | 17.7 x |
| FCF Yield | -3.39% | -4.05% | - | -29.7% | 5.65% |
| Price to Book | 1.18 x | 1.58 x | 2.57 x | 1.07 x | 3.64 x |
| Nbr of stocks (in thousands) | 343,530 | 343,530 | 490,610 | 582,038 | 640,241 |
| Reference price 2 | 0.1675 | 0.2388 | 0.5150 | 0.1750 | 0.4700 |
| Announcement Date | 4/30/19 | 5/18/20 | 12/31/21 | 10/31/22 | 10/31/23 |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 75.96 | 86.05 | 132.6 | 128.4 | 132 |
| EBITDA 1 | -5.12 | 4.824 | -5.49 | -47.52 | 3.05 |
| EBIT 1 | -9.946 | 1.732 | -8.541 | -50.89 | -0.6256 |
| Operating Margin | -13.09% | 2.01% | -6.44% | -39.62% | -0.47% |
| Earnings before Tax (EBT) 1 | -9.928 | 3.193 | 3.815 | -53.44 | -22.08 |
| Net income 1 | -9.792 | 3.15 | -2.792 | -43.6 | -24.33 |
| Net margin | -12.89% | 3.66% | -2.1% | -33.95% | -18.43% |
| EPS 2 | -0.0285 | 0.009169 | -0.006266 | -0.0780 | -0.0414 |
| Free Cash Flow 1 | -2.654 | -4.489 | - | -33.51 | 17.15 |
| FCF margin | -3.49% | -5.22% | - | -26.09% | 12.99% |
| FCF Conversion (EBITDA) | - | - | - | - | 562.29% |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | 0.0215 | - | - |
| Announcement Date | 4/30/19 | 5/18/20 | 12/31/21 | 10/31/22 | 10/31/23 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | 20.7 | 28.9 | - | 10.9 | 2.64 |
| Net Cash position 1 | - | - | 3.81 | - | - |
| Leverage (Debt/EBITDA) | -4.043 x | 5.987 x | - | -0.2299 x | 0.8664 x |
| Free Cash Flow 1 | -2.65 | -4.49 | - | -33.5 | 17.1 |
| ROE (net income / shareholders' equity) | -18.2% | 6.25% | - | -45.2% | -26.5% |
| ROA (Net income/ Total Assets) | -5.9% | 0.99% | - | -6.66% | -0.2% |
| Assets 1 | 165.8 | 317.2 | - | 654.9 | 11,897 |
| Book Value Per Share 2 | 0.1400 | 0.1500 | 0.2000 | 0.1600 | 0.1300 |
| Cash Flow per Share 2 | 0.0200 | 0.0200 | 0.0400 | 0.0300 | 0.0500 |
| Capex 1 | 0.09 | 4.55 | 4.61 | 2.47 | 0.41 |
| Capex / Sales | 0.12% | 5.29% | 3.48% | 1.93% | 0.31% |
| Announcement Date | 4/30/19 | 5/18/20 | 12/31/21 | 10/31/22 | 10/31/23 |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -68.45% | 40.76M | |
| +13.58% | 53.84B | |
| +21.26% | 37.34B | |
| +15.08% | 34.54B | |
| -7.64% | 33.53B | |
| +9.73% | 19.06B | |
| +21.33% | 18.67B | |
| +17.64% | 18.51B | |
| +6.96% | 11.93B | |
| +4.00% | 7.02B |
- Stock Market
- Equities
- SCIB Stock
- Financials Sarawak Consolidated Industries
