[SCGBHD] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 8.16%
YoY- 70.51%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,254,712 1,248,108 1,053,081 995,370 945,562 963,736 875,879 27.10%
PBT 74,632 74,288 39,049 30,057 27,810 27,268 19,859 141.91%
Tax -17,626 -17,996 -9,612 -7,374 -6,838 -6,708 -5,314 122.57%
NP 57,006 56,292 29,437 22,682 20,972 20,560 14,545 148.78%
-
NP to SH 57,006 56,292 29,437 22,682 20,972 20,560 14,545 148.78%
-
Tax Rate 23.62% 24.22% 24.62% 24.53% 24.59% 24.60% 26.76% -
Total Cost 1,197,706 1,191,816 1,023,644 972,688 924,590 943,176 861,334 24.60%
-
Net Worth 338,415 328,016 312,019 303,999 296,000 296,000 288,000 11.36%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 6,000 - - - 2,240 -
Div Payout % - - 20.38% - - - 15.40% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 338,415 328,016 312,019 303,999 296,000 296,000 288,000 11.36%
NOSH 827,450 800,480 800,050 800,000 800,000 800,000 800,000 2.27%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.54% 4.51% 2.80% 2.28% 2.22% 2.13% 1.66% -
ROE 16.84% 17.16% 9.43% 7.46% 7.09% 6.95% 5.05% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 155.72 156.01 131.63 124.42 118.20 120.47 109.48 26.50%
EPS 7.12 7.04 3.68 2.84 2.62 2.56 1.82 148.48%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.28 -
NAPS 0.42 0.41 0.39 0.38 0.37 0.37 0.36 10.83%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 139.68 138.94 117.23 110.81 105.26 107.29 97.50 27.11%
EPS 6.35 6.27 3.28 2.53 2.33 2.29 1.62 148.80%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.25 -
NAPS 0.3767 0.3652 0.3473 0.3384 0.3295 0.3295 0.3206 11.36%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.94 0.51 0.42 0.345 0.31 0.305 0.29 -
P/RPS 0.60 0.33 0.32 0.28 0.26 0.25 0.26 74.71%
P/EPS 13.29 7.25 11.41 12.17 11.83 11.87 15.95 -11.46%
EY 7.53 13.80 8.76 8.22 8.46 8.43 6.27 12.99%
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.97 -
P/NAPS 2.24 1.24 1.08 0.91 0.84 0.82 0.81 97.14%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 28/05/24 27/02/24 29/11/23 24/08/23 23/05/23 27/02/23 -
Price 0.835 0.665 0.50 0.385 0.35 0.305 0.36 -
P/RPS 0.54 0.43 0.38 0.31 0.30 0.25 0.33 38.90%
P/EPS 11.80 9.45 13.59 13.58 13.35 11.87 19.80 -29.20%
EY 8.47 10.58 7.36 7.36 7.49 8.43 5.05 41.20%
DY 0.00 0.00 1.50 0.00 0.00 0.00 0.78 -
P/NAPS 1.99 1.62 1.28 1.01 0.95 0.82 1.00 58.27%

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