[SCGBHD] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -31.69%
YoY- 74.96%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 730,913 672,792 659,939 625,998 650,358 493,929 321,641 73.10%
PBT 13,621 12,974 14,306 17,329 25,560 21,389 16,576 -12.30%
Tax -3,148 -3,045 -3,377 -4,492 -6,769 -5,662 -4,460 -20.77%
NP 10,473 9,929 10,929 12,837 18,791 15,727 12,116 -9.28%
-
NP to SH 10,473 9,929 10,929 12,837 18,791 15,727 12,116 -9.28%
-
Tax Rate 23.11% 23.47% 23.61% 25.92% 26.48% 26.47% 26.91% -
Total Cost 720,440 662,863 649,010 613,161 631,567 478,202 309,525 75.90%
-
Net Worth 279,999 279,999 272,000 272,000 272,000 272,000 264,000 4.01%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 1,679 1,679 1,679 3,200 3,200 3,200 3,200 -35.02%
Div Payout % 16.04% 16.92% 15.37% 24.93% 17.03% 20.35% 26.41% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 279,999 279,999 272,000 272,000 272,000 272,000 264,000 4.01%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.43% 1.48% 1.66% 2.05% 2.89% 3.18% 3.77% -
ROE 3.74% 3.55% 4.02% 4.72% 6.91% 5.78% 4.59% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 91.36 84.10 82.49 78.25 81.29 61.74 40.21 73.08%
EPS 1.31 1.24 1.37 1.60 2.35 1.97 1.51 -9.06%
DPS 0.21 0.21 0.21 0.40 0.40 0.40 0.40 -34.99%
NAPS 0.35 0.35 0.34 0.34 0.34 0.34 0.33 4.01%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 81.37 74.90 73.47 69.69 72.40 54.99 35.81 73.09%
EPS 1.17 1.11 1.22 1.43 2.09 1.75 1.35 -9.12%
DPS 0.19 0.19 0.19 0.36 0.36 0.36 0.36 -34.76%
NAPS 0.3117 0.3117 0.3028 0.3028 0.3028 0.3028 0.2939 4.00%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.34 0.365 0.405 0.48 0.46 0.465 0.485 -
P/RPS 0.37 0.43 0.49 0.61 0.57 0.75 1.21 -54.71%
P/EPS 25.97 29.41 29.65 29.91 19.58 23.65 32.02 -13.06%
EY 3.85 3.40 3.37 3.34 5.11 4.23 3.12 15.09%
DY 0.62 0.58 0.52 0.83 0.87 0.86 0.82 -17.04%
P/NAPS 0.97 1.04 1.19 1.41 1.35 1.37 1.47 -24.26%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 23/05/22 24/02/22 26/11/21 27/08/21 - - -
Price 0.365 0.35 0.375 0.425 0.43 0.00 0.00 -
P/RPS 0.40 0.42 0.45 0.54 0.53 0.00 0.00 -
P/EPS 27.88 28.20 27.45 26.49 18.31 0.00 0.00 -
EY 3.59 3.55 3.64 3.78 5.46 0.00 0.00 -
DY 0.58 0.60 0.56 0.94 0.93 0.00 0.00 -
P/NAPS 1.04 1.00 1.10 1.25 1.26 0.00 0.00 -

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