[SCGBHD] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 6.95%
YoY- 23.81%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 945,562 963,736 875,879 850,269 799,382 740,564 659,939 27.17%
PBT 27,810 27,268 19,859 17,830 16,598 13,924 14,306 55.94%
Tax -6,838 -6,708 -5,314 -4,528 -4,160 -3,480 -3,377 60.26%
NP 20,972 20,560 14,545 13,302 12,438 10,444 10,929 54.60%
-
NP to SH 20,972 20,560 14,545 13,302 12,438 10,444 10,929 54.60%
-
Tax Rate 24.59% 24.60% 26.76% 25.40% 25.06% 24.99% 23.61% -
Total Cost 924,590 943,176 861,334 836,966 786,944 730,120 649,010 26.69%
-
Net Worth 296,000 296,000 288,000 279,999 279,999 279,999 272,000 5.81%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 2,240 - - - 1,679 -
Div Payout % - - 15.40% - - - 15.37% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 296,000 296,000 288,000 279,999 279,999 279,999 272,000 5.81%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.22% 2.13% 1.66% 1.56% 1.56% 1.41% 1.66% -
ROE 7.09% 6.95% 5.05% 4.75% 4.44% 3.73% 4.02% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 118.20 120.47 109.48 106.28 99.92 92.57 82.49 27.18%
EPS 2.62 2.56 1.82 1.67 1.56 1.32 1.37 54.25%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.21 -
NAPS 0.37 0.37 0.36 0.35 0.35 0.35 0.34 5.81%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 114.27 116.47 105.85 102.76 96.61 89.50 79.76 27.16%
EPS 2.53 2.48 1.76 1.61 1.50 1.26 1.32 54.48%
DPS 0.00 0.00 0.27 0.00 0.00 0.00 0.20 -
NAPS 0.3577 0.3577 0.3481 0.3384 0.3384 0.3384 0.3287 5.81%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.31 0.305 0.29 0.335 0.34 0.365 0.405 -
P/RPS 0.26 0.25 0.26 0.32 0.34 0.39 0.49 -34.53%
P/EPS 11.83 11.87 15.95 20.15 21.87 27.96 29.65 -45.89%
EY 8.46 8.43 6.27 4.96 4.57 3.58 3.37 85.02%
DY 0.00 0.00 0.97 0.00 0.00 0.00 0.52 -
P/NAPS 0.84 0.82 0.81 0.96 0.97 1.04 1.19 -20.77%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 23/05/23 27/02/23 29/11/22 25/08/22 23/05/22 24/02/22 -
Price 0.35 0.305 0.36 0.30 0.365 0.35 0.375 -
P/RPS 0.30 0.25 0.33 0.28 0.37 0.38 0.45 -23.74%
P/EPS 13.35 11.87 19.80 18.04 23.48 26.81 27.45 -38.23%
EY 7.49 8.43 5.05 5.54 4.26 3.73 3.64 61.99%
DY 0.00 0.00 0.78 0.00 0.00 0.00 0.56 -
P/NAPS 0.95 0.82 1.00 0.86 1.04 1.00 1.10 -9.33%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment