[SCABLE] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.55%
YoY- -0.42%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 791,237 572,355 307,954 308,616 266,291 229,410 208,711 143.72%
PBT 55,264 40,903 26,744 7,160 5,993 4,003 3,362 549.81%
Tax -10,343 -6,971 -3,393 -5,012 -3,810 -3,169 -2,606 151.31%
NP 44,921 33,932 23,351 2,148 2,183 834 756 1434.14%
-
NP to SH 44,882 33,994 23,500 2,352 2,389 1,039 970 1197.92%
-
Tax Rate 18.72% 17.04% 12.69% 70.00% 63.57% 79.17% 77.51% -
Total Cost 746,316 538,423 284,603 306,468 264,108 228,576 207,955 134.95%
-
Net Worth 323,390 310,709 296,326 218,039 224,655 226,965 249,714 18.86%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 762 1,146 1,114 - - 389 777 -1.29%
Div Payout % 1.70% 3.37% 4.74% - - 37.47% 80.14% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 323,390 310,709 296,326 218,039 224,655 226,965 249,714 18.86%
NOSH 317,050 317,050 317,050 275,999 277,352 280,204 312,142 1.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.68% 5.93% 7.58% 0.70% 0.82% 0.36% 0.36% -
ROE 13.88% 10.94% 7.93% 1.08% 1.06% 0.46% 0.39% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 249.56 180.53 110.16 111.82 96.01 81.87 66.86 141.20%
EPS 14.16 10.72 8.41 0.85 0.86 0.37 0.31 1186.78%
DPS 0.24 0.36 0.40 0.00 0.00 0.14 0.25 -2.69%
NAPS 1.02 0.98 1.06 0.79 0.81 0.81 0.80 17.63%
Adjusted Per Share Value based on latest NOSH - 275,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 198.31 143.45 77.18 77.35 66.74 57.50 52.31 143.72%
EPS 11.25 8.52 5.89 0.59 0.60 0.26 0.24 1209.24%
DPS 0.19 0.29 0.28 0.00 0.00 0.10 0.19 0.00%
NAPS 0.8105 0.7787 0.7427 0.5465 0.5631 0.5689 0.6259 18.86%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.37 1.47 1.39 1.46 1.54 1.47 1.57 -
P/RPS 0.55 0.81 1.26 1.31 1.60 1.80 2.35 -62.12%
P/EPS 9.68 13.71 16.54 171.33 178.79 396.44 505.22 -92.89%
EY 10.33 7.29 6.05 0.58 0.56 0.25 0.20 1296.96%
DY 0.18 0.25 0.29 0.00 0.00 0.09 0.16 8.19%
P/NAPS 1.34 1.50 1.31 1.85 1.90 1.81 1.96 -22.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 27/02/15 24/11/14 25/08/14 27/05/14 28/02/14 -
Price 1.22 1.37 1.50 1.43 1.49 1.45 1.48 -
P/RPS 0.49 0.76 1.36 1.28 1.55 1.77 2.21 -63.46%
P/EPS 8.62 12.78 17.84 167.81 172.98 391.05 476.26 -93.15%
EY 11.60 7.83 5.60 0.60 0.58 0.26 0.21 1361.11%
DY 0.20 0.26 0.27 0.00 0.00 0.10 0.17 11.47%
P/NAPS 1.20 1.40 1.42 1.81 1.84 1.79 1.85 -25.12%

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