[SCGBHD] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 28.72%
YoY- 184.62%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
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 383,604 315,329 312,027 306,553 273,747 231,847 240,934 36.23%
PBT 24,516 18,744 18,572 16,506 8,638 7,088 6,817 134.18%
Tax -5,942 -4,314 -4,499 -4,081 -2,112 -1,742 -1,677 131.88%
NP 18,574 14,430 14,073 12,425 6,526 5,346 5,140 134.93%
-
NP to SH 18,574 14,430 14,073 12,425 6,526 5,346 5,140 134.93%
-
Tax Rate 24.24% 23.02% 24.22% 24.72% 24.45% 24.58% 24.60% -
Total Cost 365,030 300,899 297,954 294,128 267,221 226,501 235,794 33.71%
-
Net Worth 371,479 338,415 328,016 312,019 303,999 296,000 296,000 16.30%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 6,479 - - 6,000 - - - -
Div Payout % 34.88% - - 48.29% - - - -
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 371,479 338,415 328,016 312,019 303,999 296,000 296,000 16.30%
NOSH 863,906 827,450 800,480 800,050 800,000 800,000 800,000 5.24%
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 4.84% 4.58% 4.51% 4.05% 2.38% 2.31% 2.13% -
ROE 5.00% 4.26% 4.29% 3.98% 2.15% 1.81% 1.74% -
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 44.40 39.13 39.00 38.32 34.22 28.98 30.12 29.43%
EPS 2.15 1.79 1.76 1.55 0.82 0.67 0.64 123.81%
DPS 0.75 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 - 863,906
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 43.57 35.81 35.44 34.82 31.09 26.33 27.36 36.25%
EPS 2.11 1.64 1.60 1.41 0.74 0.61 0.58 135.98%
DPS 0.74 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.4219 0.3844 0.3726 0.3544 0.3453 0.3362 0.3362 16.29%
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 1.87 2.40 1.31 1.10 1.01 1.07 1.01 50.61%
P/EPS 38.60 52.49 28.99 27.04 42.29 46.39 47.47 -12.84%
EY 2.59 1.91 3.45 3.70 2.36 2.16 2.11 14.59%
DY 0.90 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 2.17 2.13 1.71 1.30 1.13 1.21 1.01 66.27%
P/EPS 44.88 46.63 37.80 32.20 47.20 52.38 47.47 -3.66%
EY 2.23 2.14 2.65 3.11 2.12 1.91 2.11 3.74%
DY 0.78 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