[SCGBHD] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 107.59%
YoY- -39.92%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 238,011 214,550 185,141 204,022 127,200 156,429 172,288 24.01%
PBT 5,074 4,818 3,481 3,878 1,444 4,171 4,813 3.57%
Tax -1,316 -1,210 -870 -1,007 -61 -1,107 -1,202 6.22%
NP 3,758 3,608 2,611 2,871 1,383 3,064 3,611 2.69%
-
NP to SH 3,758 3,608 2,611 2,871 1,383 3,064 3,611 2.69%
-
Tax Rate 25.94% 25.11% 24.99% 25.97% 4.22% 26.54% 24.97% -
Total Cost 234,253 210,942 182,530 201,151 125,817 153,365 168,677 24.45%
-
Net Worth 279,999 279,999 279,999 272,000 272,000 272,000 272,000 1.94%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 1,679 - - - -
Div Payout % - - - 58.52% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 279,999 279,999 279,999 272,000 272,000 272,000 272,000 1.94%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.58% 1.68% 1.41% 1.41% 1.09% 1.96% 2.10% -
ROE 1.34% 1.29% 0.93% 1.06% 0.51% 1.13% 1.33% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.75 26.82 23.14 25.50 15.90 19.55 21.54 23.99%
EPS 0.47 0.45 0.33 0.36 0.17 0.38 0.45 2.93%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.34 0.34 0.34 0.34 1.94%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.03 24.37 21.03 23.17 14.45 17.77 19.57 23.99%
EPS 0.43 0.41 0.30 0.33 0.16 0.35 0.41 3.22%
DPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.318 0.318 0.318 0.3089 0.3089 0.3089 0.3089 1.95%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.335 0.34 0.365 0.405 0.48 0.46 0.465 -
P/RPS 1.13 1.27 1.58 1.59 3.02 2.35 2.16 -35.04%
P/EPS 71.31 75.39 111.83 112.85 277.66 120.10 103.02 -21.73%
EY 1.40 1.33 0.89 0.89 0.36 0.83 0.97 27.68%
DY 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 1.04 1.19 1.41 1.35 1.37 -21.09%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 23/05/22 24/02/22 26/11/21 27/08/21 28/05/21 -
Price 0.30 0.365 0.35 0.375 0.425 0.43 0.49 -
P/RPS 1.01 1.36 1.51 1.47 2.67 2.20 2.28 -41.86%
P/EPS 63.86 80.93 107.24 104.49 245.84 112.27 108.56 -29.77%
EY 1.57 1.24 0.93 0.96 0.41 0.89 0.92 42.75%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 0.86 1.04 1.00 1.10 1.25 1.26 1.44 -29.05%

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