SCBUILD | SC ESTATE BUILDER BERHAD
0.010 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 09:38
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Mar 24 | 31 Jan 24 | Other | 31 Jul 24 | 2.66 | -0.12 | -0.13 | -4.7% | 0.00 | -0.01 | 0.0 | 33.1% | 29.6% | 1.6% | ||||||||
| 27 Dec 23 | Q3 Oct 23 | 3 | 31 Jan 24 | 0.00 | -0.18 | -0.18 | 0.0% | 0.00 | -0.02 | 0.0 | 0.0 | 67.0% | 52.0% | ||||||||
| 29 Sep 23 | Q2 Jul 23 | 2 | 31 Jan 24 | 0.00 | -0.54 | -0.54 | 0.0% | 0.00 | -0.05 | 0.0 | 0.0 | 91.9% | 34.3% | ||||||||
| 23 Jun 23 | Q1 Apr 23 | 1 | 31 Jan 24 | 0.00 | -0.28 | -0.28 | 0.0% | 0.00 | -0.03 | 100.0% | 100.0% | 128.2% | 53.1% | ||||||||
| 31 Mar 23 | 31 Jan 23 | Other | 31 Jan 23 | 2.00 | -0.12 | -0.12 | -6.2% | 0.00 | -0.01 | 0.0 | 0.0 | 66.8% | 82.5% | ||||||||
| 30 Dec 22 | 31 Oct 22 | Other | 31 Jan 23 | 0.00 | -0.37 | -0.37 | 0.0% | 0.00 | -0.03 | 0.0 | 100.0% | 54.8% | 77.8% | ||||||||
| 30 Sep 22 | 31 Jul 22 | Other | 31 Jan 23 | 0.00 | -0.83 | -0.83 | 0.0% | 0.00 | -0.08 | 100.0% | 100.0% | 36.8% | 117.4% | ||||||||
| 30 Jun 22 | Q3 Apr 22 | 3 | 31 Jul 22 | 4.25 | -0.60 | -0.60 | -14.2% | 0.00 | -0.06 | 0.0 | 529.9% | 14.8% | 20.7% | ||||||||
| 31 Mar 22 | Q2 Jan 22 | 2 | 31 Jul 22 | 0.00 | -0.71 | -0.71 | 0.0% | 0.00 | -0.07 | 100.0% | 100.0% | 57.7% | 61.1% | ||||||||
| 31 Dec 21 | Q1 Oct 21 | 1 | 31 Jul 22 | 0.43 | -1.20 | -1.68 | -388.2% | 0.00 | -0.17 | 73.5% | 18.5% | 341.3% | 492.6% | ||||||||
| 30 Sep 21 | Q4 Jul 21 | 4 | 31 Jul 21 | 1.63 | -0.36 | -0.38 | -23.3% | 0.00 | -0.04 | 141.8% | 58.7% | 50.1% | 183.9% | ||||||||
| 30 Jul 21 | Q3 Apr 21 | 3 | 31 Jul 21 | 0.68 | -0.77 | -0.76 | -112.9% | 0.00 | -0.08 | 31.3% | 43.2% | 73.2% | 213.7% | ||||||||
| 30 Mar 21 | Q2 Jan 21 | 2 | 31 Jul 21 | 0.51 | -0.44 | -0.44 | -85.6% | 0.00 | -0.05 | 3.0% | 8.1% | 55.5% | 23.1% | ||||||||
| 31 Dec 20 | Q1 Oct 20 | 1 | 31 Jul 21 | 0.53 | -0.28 | -0.28 | -53.4% | 0.00 | -0.03 | 86.6% | 2.5% | 162.5% | 19.1% | ||||||||
| 30 Sep 20 | 31 Jul 20 | Other | 31 Jul 20 | 3.96 | 0.77 | 0.45 | 11.4% | 0.00 | 0.05 | 232.6% | 769.2% | 32.4% | 193.8% | ||||||||
| 30 Jun 20 | 30 Apr 20 | Other | 31 Jul 20 | 1.19 | 0.67 | 0.67 | 56.4% | 0.00 | 0.08 | 112.7% | 130.9% | 217.1% | 243.5% | ||||||||
| 29 Apr 20 | Q4 Jan 20 | 4 | 31 Jan 20 | 0.56 | -0.57 | -0.57 | -102.3% | 0.00 | -0.06 | 8.1% | 92.7% | 63.4% | 118.4% | ||||||||
| 27 Dec 19 | Q3 Oct 19 | 3 | 31 Jan 20 | 0.52 | -0.35 | -0.35 | -67.7% | 0.00 | -0.04 | 13.6% | 67.0% | 27.5% | 61.7% | ||||||||
| 20 Sep 19 | Q2 Jul 19 | 2 | 31 Jan 20 | 0.46 | -0.48 | -0.48 | -106.2% | 0.00 | -0.05 | 11.7% | 87.2% | 3.4% | 70.7% | ||||||||
| 21 Jun 19 | Q1 Apr 19 | 1 | 31 Jan 20 | 0.52 | -0.47 | -0.47 | -90.7% | 0.00 | -0.05 | 93.3% | 39.9% | 115.0% | 13.8% | ||||||||
| 29 Mar 19 | Q4 Jan 19 | 4 | 31 Jan 19 | 7.66 | 3.95 | 3.11 | 40.6% | 0.00 | 0.35 | 388.9% | 0.1% | 440.7% | 7.9% | ||||||||
| 28 Dec 18 | Q3 Oct 18 | 3 | 31 Jan 19 | 1.57 | -0.91 | -0.91 | -58.3% | 0.00 | -0.10 | 55.8% | 23.0% | 222.6% | 6.8% | ||||||||
| 28 Sep 18 | Q2 Jul 18 | 2 | 31 Jan 19 | 3.55 | -0.28 | -0.28 | -8.0% | 0.00 | -0.03 | 314.0% | 19.4% | 47.8% | 68.2% | ||||||||
| 29 Jun 18 | Q1 Apr 18 | 1 | 31 Jan 19 | 0.86 | -0.54 | -0.54 | -63.2% | 0.00 | -0.06 | 88.8% | 90.3% | 118.8% | 834.5% | ||||||||
| 30 Mar 18 | Q4 Jan 18 | 4 | 31 Jan 18 | 7.66 | 3.60 | 2.88 | 37.7% | 0.00 | 0.33 | 276.4% | 30.2% | 437.3% | 340.7% | ||||||||
| 22 Dec 17 | Q3 Oct 17 | 3 | 31 Jan 18 | 2.03 | -0.83 | -0.85 | -42.0% | 0.00 | -0.10 | 31.6% | 86.8% | 3.8% | 733.3% | ||||||||
| 21 Sep 17 | Q2 Jul 17 | 2 | 31 Jan 18 | 2.97 | -0.89 | -0.89 | -29.9% | 0.00 | -0.10 | 66.5% | 82.2% | 1432.8% | 377.8% | ||||||||
| 16 Jun 17 | Q1 Apr 17 | 1 | 31 Jan 18 | 8.87 | 0.02 | -0.06 | -0.7% | 0.00 | -0.01 | 19.2% | 321.0% | 95.2% | 77.7% | ||||||||
| 31 Mar 17 | Q4 Jan 17 | 4 | 31 Jan 17 | 10.97 | -0.94 | -1.20 | -10.9% | 0.00 | -0.14 | 29.0% | 212.0% | 987.4% | 53.6% | ||||||||
| 22 Dec 16 | Q3 Oct 16 | 3 | 31 Jan 17 | 15.45 | 0.40 | 0.14 | 0.9% | 0.00 | 0.01 | 7.2% | 170.1% | 57.8% | 110.0% | ||||||||
| 23 Sep 16 | Q2 Jul 16 | 2 | 31 Jan 17 | 16.65 | 0.39 | 0.32 | 1.9% | 0.00 | 0.04 | 690.5% | 270.2% | 223.1% | 861.9% | ||||||||
| 30 Jun 16 | Q1 Apr 16 | 1 | 31 Jan 17 | 2.11 | -0.26 | -0.26 | -12.3% | 0.00 | -0.03 | 40.1% | 48.0% | 89.9% | 25900.0% | ||||||||
| 30 Mar 16 | Q4 Jan 16 | 4 | 31 Jan 16 | 3.52 | -2.09 | -2.58 | -73.5% | 0.00 | -0.32 | 38.5% | 1.1% | 91.6% | 52.8% | ||||||||
| 17 Dec 15 | Q3 Oct 15 | 3 | 31 Jan 16 | 5.72 | -0.47 | -1.35 | -23.6% | 0.00 | -0.17 | 27.2% | 51.8% | 3109.5% | 55.1% | ||||||||
| 29 Sep 15 | Q2 Jul 15 | 2 | 31 Jan 16 | 4.50 | -0.27 | -0.04 | -0.9% | 0.00 | -0.01 | 10.9% | 1.4% | 4100.0% | 240.0% | ||||||||
| 29 Jun 15 | Q1 Apr 15 | 1 | 31 Jan 16 | 4.05 | -0.05 | -0.00 | -0.0% | 0.00 | 0.00 | 13.9% | 9.6% | 100.0% | 99.8% | ||||||||
| 31 Mar 15 | 31/01/15 | 4 | 31/01/15 | 3.56 | -6.75 | -5.47 | -153.8% | 0.00 | -0.66 | 5.6% | 61.1% | 529.7% | 14.6% |
Historical Dividends
Financial Ratios
| EPS | -0.04 sen |
| Trailing PE (Sector Median: 19.3) | 0.0 |
| PEG | 0.0 |
| Altman Z | -0.2 |
| Beaver | -0.097 |
| Current Ratio | 1.28 |
| Debt-Equity (DE) Ratio | 0.37 |
| FCF Yield | -2.93 % |
| Revenue QoQ | 0 % |
| Revenue YoY | 33.1% |
| Profit QoQ | 29.61 % |
| Profit YoY | -1.61 % |
| Profit Margin (Sector Median: 3.1) | -42.49 % |
| ROE (ROIC: -3.42) | -3.42 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 19.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.1) | |
| ROE (ROIC: -3.42) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.03 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -0.13 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 38.77 |
| Expected Revenue (M) | 600.23 |
| Expected Growth (%) | 70.0 |
Directors Share Purchases (Beta)
MR LOH BOON GINN added 122593648.0 units announced on 29 Oct 2021 at ~RM0.07
MISS LOH SHY MING reduced 93314952.0 units announced on 03 Aug 2021 at ~RM0.065
MR LOH BOON GINN reduced 93314952.0 units announced on 03 Aug 2021 at ~RM0.065
Summary
Market Cap: 40 M.
Number of Shares: 4092 M.
Adjusted Float: 42.2%.
Stock highly correlated with
BESHOM (87%)
JAKS (87%)
SEB (86%)
NOVA (85%)
SC Estate Builder Berhad is an investment company and through its subsidiaries, the company is principally involved in construction, the estate industries activities and specializing in the production and installation of solar power plants and rooftop solar panels. The company operates primarily in the fields of affordable housing, infrastructure development and renewable energy solutions derived from solar power. Through its expertise in construction, it not only contributes to the development of affordable housing and infrastructure projects but also plays a vital role in the deployment of renewable energy solutions. In terms of estate industries, the company offers trading of building materials. The company also engages in comprehensive project planning, engineering and maintenance services to ensure the long-term viability and optimal performance of its solar installations. The company was incorporated in 2004 and is based in Petaling Jaya, Malaysia.
Sectors: Penny Stocks, Manufacturing, Construction, Green Tech
Code: 0109
Website: http://www.scestatebuilder.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 24-May-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Vantage Matrix Sdn Bhd | 31.45% | 12.87 |
| Loh Boon Ginn | 21.75% | 8.9 |
| SC Estate World Sdn Bhd | 18.32% | 7.5 |
| Takzim Empayar Sdn Bhd | 11.41% | 4.67 |
| Michael Heng Chun Hong | 4.42% | 1.81 |
| Ng Tong Lai | 2.38% | 0.97 |
| Syarikat Kayu Wangi Berhad | 2.1% | 0.86 |
| Yeo Bee Kim | 1.12% | 0.46 |
| Teh Chee Teong | 0.93% | 0.38 |
| Siti Junaidah Binti Dewa | 0.93% | 0.38 |
| Progerex Sdn. Bhd. | 0.74% | 0.3 |
| Tan Pow Choo @ Wong Seng Eng | 0.72% | 0.29 |
| Chong Kah Ee | 0.7% | 0.29 |
| Gan Yih Kuang | 0.66% | 0.27 |
| Lgb Engineering Sdn Bhd | 0.47% | 0.19 |
| Chang May Fang | 0.41% | 0.17 |
| Oh Hock Lye | 0.37% | 0.15 |
| Lam Ah Choi | 0.34% | 0.14 |
| Teoh Yen Ho | 0.33% | 0.14 |
| Teoh Wah Ing | 0.28% | 0.11 |
| Lim Ai Siok | 0.26% | 0.11 |
| Darryl Francis Donovan | 0.26% | 0.11 |
| Chap Kar Kar | 0.25% | 0.1 |
| Lim Chin Sean | 0.23% | 0.09 |
| Lee Kok Hoong | 0.23% | 0.09 |
| Yayasan Sultanah Bahiyah | 0.19% | 0.08 |