[SCABLE] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 88.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 349,365 326,242 334,636 130,852 102,756 93,310 106,308 120.88%
PBT 29,285 21,104 21,360 7,927 3,954 3,750 4,940 227.19%
Tax -7,540 -5,634 -5,020 -1,707 -1,132 -1,050 -1,312 220.50%
NP 21,745 15,470 16,340 6,220 2,822 2,700 3,628 229.60%
-
NP to SH 16,968 12,514 13,660 5,433 2,876 2,756 3,668 177.37%
-
Tax Rate 25.75% 26.70% 23.50% 21.53% 28.63% 28.00% 26.56% -
Total Cost 327,620 310,772 318,296 124,632 99,933 90,610 102,680 116.57%
-
Net Worth 117,408 113,517 110,683 91,126 85,081 83,878 79,970 29.14%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,498 - - - - - - -
Div Payout % 26.51% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 117,408 113,517 110,683 91,126 85,081 83,878 79,970 29.14%
NOSH 134,952 135,140 134,980 115,350 119,833 119,826 106,627 16.98%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.22% 4.74% 4.88% 4.75% 2.75% 2.89% 3.41% -
ROE 14.45% 11.02% 12.34% 5.96% 3.38% 3.29% 4.59% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 258.88 241.41 247.91 113.44 85.75 77.87 99.70 88.80%
EPS 12.57 9.26 10.12 4.71 2.40 2.30 3.44 137.05%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.82 0.79 0.71 0.70 0.75 10.39%
Adjusted Per Share Value based on latest NOSH - 120,885
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 87.56 81.77 83.87 32.80 25.75 23.39 26.64 120.90%
EPS 4.25 3.14 3.42 1.36 0.72 0.69 0.92 177.11%
DPS 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2943 0.2845 0.2774 0.2284 0.2132 0.2102 0.2004 29.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 1.86 1.55 1.28 1.21 1.03 0.79 0.00 -
P/RPS 0.72 0.64 0.52 1.07 1.20 1.01 0.00 -
P/EPS 14.79 16.74 12.65 25.69 42.92 34.35 0.00 -
EY 6.76 5.97 7.91 3.89 2.33 2.91 0.00 -
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.85 1.56 1.53 1.45 1.13 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 27/05/11 21/02/11 22/11/10 27/08/10 20/05/10 -
Price 2.00 2.04 1.29 1.36 1.16 1.00 0.00 -
P/RPS 0.77 0.85 0.52 1.20 1.35 1.28 0.00 -
P/EPS 15.91 22.03 12.75 28.87 48.33 43.48 0.00 -
EY 6.29 4.54 7.84 3.46 2.07 2.30 0.00 -
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.43 1.57 1.72 1.63 1.43 0.00 -

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