[SCGBHD] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 9.34%
YoY- 33.09%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 995,370 945,562 963,736 875,879 850,269 799,382 740,564 21.76%
PBT 30,057 27,810 27,268 19,859 17,830 16,598 13,924 66.94%
Tax -7,374 -6,838 -6,708 -5,314 -4,528 -4,160 -3,480 64.89%
NP 22,682 20,972 20,560 14,545 13,302 12,438 10,444 67.62%
-
NP to SH 22,682 20,972 20,560 14,545 13,302 12,438 10,444 67.62%
-
Tax Rate 24.53% 24.59% 24.60% 26.76% 25.40% 25.06% 24.99% -
Total Cost 972,688 924,590 943,176 861,334 836,966 786,944 730,120 21.05%
-
Net Worth 303,999 296,000 296,000 288,000 279,999 279,999 279,999 5.63%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 2,240 - - - -
Div Payout % - - - 15.40% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 303,999 296,000 296,000 288,000 279,999 279,999 279,999 5.63%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.28% 2.22% 2.13% 1.66% 1.56% 1.56% 1.41% -
ROE 7.46% 7.09% 6.95% 5.05% 4.75% 4.44% 3.73% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 124.42 118.20 120.47 109.48 106.28 99.92 92.57 21.76%
EPS 2.84 2.62 2.56 1.82 1.67 1.56 1.32 66.58%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.37 0.36 0.35 0.35 0.35 5.63%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 113.05 107.40 109.46 99.48 96.57 90.79 84.11 21.76%
EPS 2.58 2.38 2.34 1.65 1.51 1.41 1.19 67.43%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.3453 0.3362 0.3362 0.3271 0.318 0.318 0.318 5.63%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.345 0.31 0.305 0.29 0.335 0.34 0.365 -
P/RPS 0.28 0.26 0.25 0.26 0.32 0.34 0.39 -19.80%
P/EPS 12.17 11.83 11.87 15.95 20.15 21.87 27.96 -42.53%
EY 8.22 8.46 8.43 6.27 4.96 4.57 3.58 73.95%
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.82 0.81 0.96 0.97 1.04 -8.50%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 23/05/23 27/02/23 29/11/22 25/08/22 23/05/22 -
Price 0.385 0.35 0.305 0.36 0.30 0.365 0.35 -
P/RPS 0.31 0.30 0.25 0.33 0.28 0.37 0.38 -12.68%
P/EPS 13.58 13.35 11.87 19.80 18.04 23.48 26.81 -36.43%
EY 7.36 7.49 8.43 5.05 5.54 4.26 3.73 57.25%
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 1.01 0.95 0.82 1.00 0.86 1.04 1.00 0.66%

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