[SCABLE] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 35.59%
YoY- 489.99%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 260,452 262,616 368,310 349,365 326,242 334,636 130,852 58.29%
PBT 10,162 12,344 24,316 29,285 21,104 21,360 7,927 18.02%
Tax -2,762 -2,784 -5,029 -7,540 -5,634 -5,020 -1,707 37.86%
NP 7,400 9,560 19,287 21,745 15,470 16,340 6,220 12.28%
-
NP to SH 5,736 6,820 15,514 16,968 12,514 13,660 5,433 3.68%
-
Tax Rate 27.18% 22.55% 20.68% 25.75% 26.70% 23.50% 21.53% -
Total Cost 253,052 253,056 349,023 327,620 310,772 318,296 124,632 60.41%
-
Net Worth 119,049 119,079 120,169 117,408 113,517 110,683 91,126 19.52%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 676 - - 4,498 - - - -
Div Payout % 11.79% - - 26.51% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 119,049 119,079 120,169 117,408 113,517 110,683 91,126 19.52%
NOSH 135,283 135,317 135,021 134,952 135,140 134,980 115,350 11.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.84% 3.64% 5.24% 6.22% 4.74% 4.88% 4.75% -
ROE 4.82% 5.73% 12.91% 14.45% 11.02% 12.34% 5.96% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 192.52 194.07 272.78 258.88 241.41 247.91 113.44 42.32%
EPS 4.24 5.04 11.49 12.57 9.26 10.12 4.71 -6.77%
DPS 0.50 0.00 0.00 3.33 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.89 0.87 0.84 0.82 0.79 7.46%
Adjusted Per Share Value based on latest NOSH - 135,052
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 65.28 65.82 92.31 87.56 81.77 83.87 32.80 58.28%
EPS 1.44 1.71 3.89 4.25 3.14 3.42 1.36 3.88%
DPS 0.17 0.00 0.00 1.13 0.00 0.00 0.00 -
NAPS 0.2984 0.2985 0.3012 0.2943 0.2845 0.2774 0.2284 19.52%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.84 1.94 1.97 1.86 1.55 1.28 1.21 -
P/RPS 0.96 1.00 0.72 0.72 0.64 0.52 1.07 -6.98%
P/EPS 43.40 38.49 17.15 14.79 16.74 12.65 25.69 41.89%
EY 2.30 2.60 5.83 6.76 5.97 7.91 3.89 -29.57%
DY 0.27 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 2.09 2.20 2.21 2.14 1.85 1.56 1.53 23.13%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 21/05/12 20/02/12 21/11/11 22/08/11 27/05/11 21/02/11 -
Price 1.67 1.70 2.04 2.00 2.04 1.29 1.36 -
P/RPS 0.87 0.88 0.75 0.77 0.85 0.52 1.20 -19.31%
P/EPS 39.39 33.73 17.75 15.91 22.03 12.75 28.87 23.03%
EY 2.54 2.96 5.63 6.29 4.54 7.84 3.46 -18.63%
DY 0.30 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 1.90 1.93 2.29 2.30 2.43 1.57 1.72 6.86%

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