[SCGBHD] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 22.07%
YoY- 73.66%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 315,329 312,027 306,553 273,747 231,847 240,934 238,177 20.59%
PBT 18,744 18,572 16,506 8,638 7,088 6,817 6,486 103.01%
Tax -4,314 -4,499 -4,081 -2,112 -1,742 -1,677 -1,918 71.75%
NP 14,430 14,073 12,425 6,526 5,346 5,140 4,568 115.44%
-
NP to SH 14,430 14,073 12,425 6,526 5,346 5,140 4,568 115.44%
-
Tax Rate 23.02% 24.22% 24.72% 24.45% 24.58% 24.60% 29.57% -
Total Cost 300,899 297,954 294,128 267,221 226,501 235,794 233,609 18.40%
-
Net Worth 338,415 328,016 312,019 303,999 296,000 296,000 288,000 11.36%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 6,000 - - - 2,240 -
Div Payout % - - 48.29% - - - 49.04% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 338,415 328,016 312,019 303,999 296,000 296,000 288,000 11.36%
NOSH 827,450 800,480 800,050 800,000 800,000 800,000 800,000 2.27%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.58% 4.51% 4.05% 2.38% 2.31% 2.13% 1.92% -
ROE 4.26% 4.29% 3.98% 2.15% 1.81% 1.74% 1.59% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 39.13 39.00 38.32 34.22 28.98 30.12 29.77 20.01%
EPS 1.79 1.76 1.55 0.82 0.67 0.64 0.57 114.59%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.28 -
NAPS 0.42 0.41 0.39 0.38 0.37 0.37 0.36 10.83%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 35.81 35.44 34.82 31.09 26.33 27.36 27.05 20.58%
EPS 1.64 1.60 1.41 0.74 0.61 0.58 0.52 115.21%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.25 -
NAPS 0.3844 0.3726 0.3544 0.3453 0.3362 0.3362 0.3271 11.37%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.94 0.51 0.42 0.345 0.31 0.305 0.29 -
P/RPS 2.40 1.31 1.10 1.01 1.07 1.01 0.97 83.03%
P/EPS 52.49 28.99 27.04 42.29 46.39 47.47 50.79 2.22%
EY 1.91 3.45 3.70 2.36 2.16 2.11 1.97 -2.04%
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.97 -
P/NAPS 2.24 1.24 1.08 0.91 0.84 0.82 0.81 97.14%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 28/05/24 27/02/24 29/11/23 24/08/23 23/05/23 27/02/23 -
Price 0.835 0.665 0.50 0.385 0.35 0.305 0.36 -
P/RPS 2.13 1.71 1.30 1.13 1.21 1.01 1.21 45.84%
P/EPS 46.63 37.80 32.20 47.20 52.38 47.47 63.05 -18.23%
EY 2.14 2.65 3.11 2.12 1.91 2.11 1.59 21.92%
DY 0.00 0.00 1.50 0.00 0.00 0.00 0.78 -
P/NAPS 1.99 1.62 1.28 1.01 0.95 0.82 1.00 58.27%

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