[SCGBHD] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 5.48%
YoY- -44.27%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 931,672 875,879 841,724 730,913 672,792 659,939 625,998 30.38%
PBT 23,195 19,859 17,251 13,621 12,974 14,306 17,329 21.47%
Tax -6,121 -5,314 -4,403 -3,148 -3,045 -3,377 -4,492 22.93%
NP 17,074 14,545 12,848 10,473 9,929 10,929 12,837 20.96%
-
NP to SH 17,074 14,545 12,848 10,473 9,929 10,929 12,837 20.96%
-
Tax Rate 26.39% 26.76% 25.52% 23.11% 23.47% 23.61% 25.92% -
Total Cost 914,598 861,334 828,876 720,440 662,863 649,010 613,161 30.57%
-
Net Worth 296,000 288,000 279,999 279,999 279,999 272,000 272,000 5.80%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 2,240 2,240 1,679 1,679 1,679 1,679 3,200 -21.17%
Div Payout % 13.12% 15.40% 13.08% 16.04% 16.92% 15.37% 24.93% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 296,000 288,000 279,999 279,999 279,999 272,000 272,000 5.80%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 1.83% 1.66% 1.53% 1.43% 1.48% 1.66% 2.05% -
ROE 5.77% 5.05% 4.59% 3.74% 3.55% 4.02% 4.72% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 116.46 109.48 105.22 91.36 84.10 82.49 78.25 30.38%
EPS 2.13 1.82 1.61 1.31 1.24 1.37 1.60 21.03%
DPS 0.28 0.28 0.21 0.21 0.21 0.21 0.40 -21.17%
NAPS 0.37 0.36 0.35 0.35 0.35 0.34 0.34 5.80%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 103.72 97.50 93.70 81.37 74.90 73.47 69.69 30.38%
EPS 1.90 1.62 1.43 1.17 1.11 1.22 1.43 20.87%
DPS 0.25 0.25 0.19 0.19 0.19 0.19 0.36 -21.59%
NAPS 0.3295 0.3206 0.3117 0.3117 0.3117 0.3028 0.3028 5.80%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.305 0.29 0.335 0.34 0.365 0.405 0.48 -
P/RPS 0.26 0.26 0.32 0.37 0.43 0.49 0.61 -43.39%
P/EPS 14.29 15.95 20.86 25.97 29.41 29.65 29.91 -38.91%
EY 7.00 6.27 4.79 3.85 3.40 3.37 3.34 63.84%
DY 0.92 0.97 0.63 0.62 0.58 0.52 0.83 7.11%
P/NAPS 0.82 0.81 0.96 0.97 1.04 1.19 1.41 -30.35%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 23/05/23 27/02/23 29/11/22 25/08/22 23/05/22 24/02/22 26/11/21 -
Price 0.305 0.36 0.30 0.365 0.35 0.375 0.425 -
P/RPS 0.26 0.33 0.29 0.40 0.42 0.45 0.54 -38.59%
P/EPS 14.29 19.80 18.68 27.88 28.20 27.45 26.49 -33.75%
EY 7.00 5.05 5.35 3.59 3.55 3.64 3.78 50.85%
DY 0.92 0.78 0.70 0.58 0.60 0.56 0.94 -1.42%
P/NAPS 0.82 1.00 0.86 1.04 1.00 1.10 1.25 -24.52%

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