[SCABLE] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 102.0%
YoY- 764.31%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,454,688 1,375,936 1,294,094 1,374,440 307,954 328,229 327,528 169.46%
PBT 57,890 52,765 64,760 66,104 26,743 6,925 7,720 281.70%
Tax -17,821 -14,654 -17,078 -18,356 -3,393 -3,372 -3,178 214.64%
NP 40,069 38,110 47,682 47,748 23,350 3,553 4,542 325.25%
-
NP to SH 39,797 37,818 47,396 47,468 23,499 3,640 4,632 317.84%
-
Tax Rate 30.78% 27.77% 26.37% 27.77% 12.69% 48.69% 41.17% -
Total Cost 1,414,619 1,337,825 1,246,412 1,326,692 284,604 324,676 322,986 166.97%
-
Net Worth 326,561 31,387,950 323,390 310,709 296,182 220,071 226,019 27.71%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 15,852 - 63 126 698 557 837 606.71%
Div Payout % 39.83% - 0.13% 0.27% 2.97% 15.31% 18.07% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 326,561 31,387,950 323,390 310,709 296,182 220,071 226,019 27.71%
NOSH 317,050 317,050 317,050 317,050 317,050 278,571 279,036 8.86%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.75% 2.77% 3.68% 3.47% 7.58% 1.08% 1.39% -
ROE 12.19% 0.12% 14.66% 15.28% 7.93% 1.65% 2.05% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 458.82 433.98 408.17 433.51 110.21 117.83 117.38 147.52%
EPS 12.55 11.93 14.94 14.96 8.41 1.31 1.66 283.78%
DPS 5.00 0.00 0.02 0.04 0.25 0.20 0.30 549.14%
NAPS 1.03 99.00 1.02 0.98 1.06 0.79 0.81 17.32%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 364.60 344.86 324.35 344.48 77.18 82.27 82.09 169.46%
EPS 9.97 9.48 11.88 11.90 5.89 0.91 1.16 317.94%
DPS 3.97 0.00 0.02 0.03 0.18 0.14 0.21 605.86%
NAPS 0.8185 78.6695 0.8105 0.7787 0.7423 0.5516 0.5665 27.71%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.72 1.34 1.37 1.47 1.39 1.46 1.54 -
P/RPS 0.37 0.31 0.34 0.34 1.14 1.24 1.31 -56.85%
P/EPS 13.70 11.23 9.16 9.82 16.03 111.73 92.77 -71.96%
EY 7.30 8.90 10.91 10.18 6.24 0.89 1.08 256.24%
DY 2.91 0.00 0.01 0.03 1.80 0.14 0.19 513.66%
P/NAPS 1.67 0.01 1.34 1.50 1.49 1.85 1.90 -8.22%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 25/08/15 29/05/15 27/02/15 24/11/14 25/08/14 -
Price 1.64 1.68 1.22 1.37 1.50 1.43 1.49 -
P/RPS 0.36 0.39 0.30 0.32 1.23 1.21 1.27 -56.74%
P/EPS 13.07 14.08 8.16 9.15 17.30 109.44 89.76 -72.22%
EY 7.65 7.10 12.25 10.93 5.78 0.91 1.11 260.88%
DY 3.05 0.00 0.02 0.03 1.67 0.14 0.20 511.91%
P/NAPS 1.59 0.02 1.20 1.40 1.61 1.81 1.84 -9.25%

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