[SCABLE] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 54.81%
YoY- 645.55%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 335,415 350,305 368,310 314,482 245,990 186,606 129,524 88.68%
PBT 18,817 22,033 24,287 26,924 16,602 12,030 7,925 78.07%
Tax -3,497 -4,373 -4,932 -6,418 -3,904 -2,539 -1,612 67.65%
NP 15,320 17,660 19,355 20,506 12,698 9,491 6,313 80.68%
-
NP to SH 12,176 13,854 15,564 16,074 10,383 8,003 5,505 69.84%
-
Tax Rate 18.58% 19.85% 20.31% 23.84% 23.52% 21.11% 20.34% -
Total Cost 320,095 332,645 348,955 293,976 233,292 177,115 123,211 89.09%
-
Net Worth 119,004 119,079 120,452 117,495 113,640 110,683 95,499 15.81%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 676 338 338 - - - - -
Div Payout % 5.56% 2.44% 2.17% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 119,004 119,079 120,452 117,495 113,640 110,683 95,499 15.81%
NOSH 135,232 135,317 135,339 135,052 135,285 134,980 120,885 7.77%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.57% 5.04% 5.26% 6.52% 5.16% 5.09% 4.87% -
ROE 10.23% 11.63% 12.92% 13.68% 9.14% 7.23% 5.76% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 248.03 258.88 272.14 232.86 181.83 138.25 107.15 75.07%
EPS 9.00 10.24 11.50 11.90 7.67 5.93 4.55 57.64%
DPS 0.50 0.25 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.89 0.87 0.84 0.82 0.79 7.46%
Adjusted Per Share Value based on latest NOSH - 135,052
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 84.07 87.80 92.31 78.82 61.65 46.77 32.46 88.70%
EPS 3.05 3.47 3.90 4.03 2.60 2.01 1.38 69.75%
DPS 0.17 0.08 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.2983 0.2985 0.3019 0.2945 0.2848 0.2774 0.2394 15.80%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.84 1.94 1.97 1.86 1.55 1.28 1.21 -
P/RPS 0.74 0.75 0.72 0.80 0.85 0.93 1.13 -24.60%
P/EPS 20.44 18.95 17.13 15.63 20.20 21.59 26.57 -16.05%
EY 4.89 5.28 5.84 6.40 4.95 4.63 3.76 19.16%
DY 0.27 0.13 0.13 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.20 2.21 2.14 1.85 1.56 1.53 23.13%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 21/05/12 20/02/12 21/11/11 22/08/11 27/05/11 21/02/11 -
Price 1.67 1.70 2.04 2.00 2.04 1.29 1.36 -
P/RPS 0.67 0.66 0.75 0.86 1.12 0.93 1.27 -34.73%
P/EPS 18.55 16.60 17.74 16.80 26.58 21.76 29.86 -27.21%
EY 5.39 6.02 5.64 5.95 3.76 4.60 3.35 37.34%
DY 0.30 0.15 0.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.93 2.29 2.30 2.43 1.57 1.72 6.86%

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