Financials SC Estate Builder

Equities

SCBUILD

MYQ0109OO007

Homebuilding

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
0.015 MYR 0.00% Intraday chart for SC Estate Builder +50.00% -57.14%

Valuation

Fiscal Period: January 2018 2019 2020 2021 2023
Capitalization 1 30.91 17.66 22.08 52.69 53.7
Enterprise Value (EV) 1 29.76 17.52 22.07 51.48 53.65
P/E ratio 39 x 17.3 x 102 x -28.8 x -20.2 x
Yield - - - - -
Capitalization / Revenue 2.51 x 1.3 x 3.52 x 15.7 x 32.6 x
EV / Revenue 2.42 x 1.28 x 3.51 x 15.4 x 32.5 x
EV / EBITDA 11.5 x 6.18 x 34.3 x -29.2 x -23 x
EV / FCF -41 x -7.06 x - -7.94 x -
FCF Yield -2.44% -14.2% - -12.6% -
Price to Book 0.93 x 0.51 x 0.65 x 1.58 x 1.57 x
Nbr of stocks (in thousands) 883,078 883,078 883,091 958,091 1,074,091
Reference price 2 0.0350 0.0200 0.0250 0.0550 0.0500
Announcement Date 5/31/18 5/30/19 11/30/20 11/19/21 5/31/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: January 2018 2019 2020 2021 2023
Net sales 1 12.29 13.63 6.28 3.351 1.649
EBITDA 1 2.594 2.832 0.6427 -1.764 -2.335
EBIT 1 2.183 2.495 0.5535 -1.875 -2.397
Operating Margin 17.75% 18.3% 8.81% -55.97% -145.36%
Earnings before Tax (EBT) 1 3.615 2.498 0.5293 -1.852 -2.34
Net income 1 1.083 1.373 0.2165 -1.86 -2.657
Net margin 8.81% 10.07% 3.45% -55.52% -161.13%
EPS 2 0.000898 0.001153 0.000245 -0.001912 -0.002474
Free Cash Flow 1 -0.725 -2.483 - -6.482 -
FCF margin -5.9% -18.21% - -193.47% -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share - - - - -
Announcement Date 5/31/18 5/30/19 11/30/20 11/19/21 5/31/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: January 2018 2019 2020 2021 2023
Net Debt 1 - - - - -
Net Cash position 1 1.15 0.14 0.01 1.22 0.05
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 1 -0.73 -2.48 - -6.48 -
ROE (net income / shareholders' equity) 8.55% 4.86% - -5.53% -
ROA (Net income/ Total Assets) 3.7% 4.05% - -2.99% -
Assets 1 29.22 33.91 - 62.27 -
Book Value Per Share 2 0.0400 0.0400 0.0400 0.0300 0.0300
Cash Flow per Share 2 0 0 0 0 0
Capex 1 0.03 0.2 15.1 16.5 -
Capex / Sales 0.22% 1.46% 240.14% 493.93% -
Announcement Date 5/31/18 5/30/19 11/30/20 11/19/21 5/31/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SCBUILD Stock
  4. Financials SC Estate Builder