[SCGBHD] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 29.78%
YoY- 102.39%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,347,946 1,254,712 1,248,108 1,053,081 995,370 945,562 963,736 24.99%
PBT 82,442 74,632 74,288 39,049 30,057 27,810 27,268 108.66%
Tax -19,673 -17,626 -17,996 -9,612 -7,374 -6,838 -6,708 104.48%
NP 62,769 57,006 56,292 29,437 22,682 20,972 20,560 110.02%
-
NP to SH 62,769 57,006 56,292 29,437 22,682 20,972 20,560 110.02%
-
Tax Rate 23.86% 23.62% 24.22% 24.62% 24.53% 24.59% 24.60% -
Total Cost 1,285,177 1,197,706 1,191,816 1,023,644 972,688 924,590 943,176 22.83%
-
Net Worth 351,442 338,415 328,016 312,019 303,999 296,000 296,000 12.09%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 8,173 - - 6,000 - - - -
Div Payout % 13.02% - - 20.38% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 351,442 338,415 328,016 312,019 303,999 296,000 296,000 12.09%
NOSH 817,308 827,450 800,480 800,050 800,000 800,000 800,000 1.43%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.66% 4.54% 4.51% 2.80% 2.28% 2.22% 2.13% -
ROE 17.86% 16.84% 17.16% 9.43% 7.46% 7.09% 6.95% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 164.92 155.72 156.01 131.63 124.42 118.20 120.47 23.21%
EPS 7.68 7.12 7.04 3.68 2.84 2.62 2.56 107.59%
DPS 1.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.41 0.39 0.38 0.37 0.37 10.50%
Adjusted Per Share Value based on latest NOSH - 800,050
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 150.06 139.68 138.94 117.23 110.81 105.26 107.29 24.98%
EPS 6.99 6.35 6.27 3.28 2.53 2.33 2.29 109.99%
DPS 0.91 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.3912 0.3767 0.3652 0.3473 0.3384 0.3295 0.3295 12.08%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.83 0.94 0.51 0.42 0.345 0.31 0.305 -
P/RPS 0.50 0.60 0.33 0.32 0.28 0.26 0.25 58.53%
P/EPS 10.81 13.29 7.25 11.41 12.17 11.83 11.87 -6.02%
EY 9.25 7.53 13.80 8.76 8.22 8.46 8.43 6.36%
DY 1.20 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 1.93 2.24 1.24 1.08 0.91 0.84 0.82 76.66%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 26/08/24 28/05/24 27/02/24 29/11/23 24/08/23 23/05/23 -
Price 0.965 0.835 0.665 0.50 0.385 0.35 0.305 -
P/RPS 0.59 0.54 0.43 0.38 0.31 0.30 0.25 76.98%
P/EPS 12.57 11.80 9.45 13.59 13.58 13.35 11.87 3.88%
EY 7.96 8.47 10.58 7.36 7.36 7.49 8.43 -3.74%
DY 1.04 0.00 0.00 1.50 0.00 0.00 0.00 -
P/NAPS 2.24 1.99 1.62 1.28 1.01 0.95 0.82 95.05%

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