[SCGBHD] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 21.55%
YoY- 59.11%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 273,747 231,847 240,934 238,177 238,011 214,550 185,141 29.75%
PBT 8,638 7,088 6,817 6,486 5,074 4,818 3,481 83.18%
Tax -2,112 -1,742 -1,677 -1,918 -1,316 -1,210 -870 80.52%
NP 6,526 5,346 5,140 4,568 3,758 3,608 2,611 84.07%
-
NP to SH 6,526 5,346 5,140 4,568 3,758 3,608 2,611 84.07%
-
Tax Rate 24.45% 24.58% 24.60% 29.57% 25.94% 25.11% 24.99% -
Total Cost 267,221 226,501 235,794 233,609 234,253 210,942 182,530 28.90%
-
Net Worth 303,999 296,000 296,000 288,000 279,999 279,999 279,999 5.63%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 2,240 - - - -
Div Payout % - - - 49.04% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 303,999 296,000 296,000 288,000 279,999 279,999 279,999 5.63%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.38% 2.31% 2.13% 1.92% 1.58% 1.68% 1.41% -
ROE 2.15% 1.81% 1.74% 1.59% 1.34% 1.29% 0.93% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 34.22 28.98 30.12 29.77 29.75 26.82 23.14 29.77%
EPS 0.82 0.67 0.64 0.57 0.47 0.45 0.33 83.35%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.37 0.36 0.35 0.35 0.35 5.63%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 31.09 26.33 27.36 27.05 27.03 24.37 21.03 29.74%
EPS 0.74 0.61 0.58 0.52 0.43 0.41 0.30 82.46%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.3453 0.3362 0.3362 0.3271 0.318 0.318 0.318 5.63%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.345 0.31 0.305 0.29 0.335 0.34 0.365 -
P/RPS 1.01 1.07 1.01 0.97 1.13 1.27 1.58 -25.77%
P/EPS 42.29 46.39 47.47 50.79 71.31 75.39 111.83 -47.67%
EY 2.36 2.16 2.11 1.97 1.40 1.33 0.89 91.46%
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.82 0.81 0.96 0.97 1.04 -8.50%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 23/05/23 27/02/23 29/11/22 25/08/22 23/05/22 -
Price 0.385 0.35 0.305 0.36 0.30 0.365 0.35 -
P/RPS 1.13 1.21 1.01 1.21 1.01 1.36 1.51 -17.55%
P/EPS 47.20 52.38 47.47 63.05 63.86 80.93 107.24 -42.10%
EY 2.12 1.91 2.11 1.59 1.57 1.24 0.93 73.12%
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 1.01 0.95 0.82 1.00 0.86 1.04 1.00 0.66%

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