[SCABLE] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 9.47%
YoY- 1989.03%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,518,328 1,475,533 1,454,688 1,093,734 791,237 572,355 307,954 189.96%
PBT 39,381 47,134 57,890 61,124 55,264 40,903 26,744 29.46%
Tax -13,869 -15,097 -17,821 -11,855 -10,343 -6,971 -3,393 155.86%
NP 25,512 32,037 40,069 49,269 44,921 33,932 23,351 6.08%
-
NP to SH 24,610 31,500 39,797 49,134 44,882 33,994 23,500 3.12%
-
Tax Rate 35.22% 32.03% 30.78% 19.40% 18.72% 17.04% 12.69% -
Total Cost 1,492,816 1,443,496 1,414,619 1,044,465 746,316 538,423 284,603 202.19%
-
Net Worth 339,243 329,731 326,561 31,387,950 323,390 310,709 296,326 9.44%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 158 31 63 762 762 1,146 1,114 -72.83%
Div Payout % 0.64% 0.10% 0.16% 1.55% 1.70% 3.37% 4.74% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 339,243 329,731 326,561 31,387,950 323,390 310,709 296,326 9.44%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.68% 2.17% 2.75% 4.50% 5.68% 5.93% 7.58% -
ROE 7.25% 9.55% 12.19% 0.16% 13.88% 10.94% 7.93% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 478.89 465.39 458.82 344.97 249.56 180.53 110.16 166.60%
EPS 7.76 9.94 12.55 15.50 14.16 10.72 8.41 -5.22%
DPS 0.05 0.01 0.02 0.24 0.24 0.36 0.40 -75.03%
NAPS 1.07 1.04 1.03 99.00 1.02 0.98 1.06 0.62%
Adjusted Per Share Value based on latest NOSH - 317,050
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 380.55 369.82 364.60 274.13 198.31 143.45 77.18 189.97%
EPS 6.17 7.90 9.97 12.31 11.25 8.52 5.89 3.14%
DPS 0.04 0.01 0.02 0.19 0.19 0.29 0.28 -72.70%
NAPS 0.8503 0.8264 0.8185 78.6695 0.8105 0.7787 0.7427 9.44%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.30 1.64 1.72 1.34 1.37 1.47 1.39 -
P/RPS 0.27 0.35 0.37 0.39 0.55 0.81 1.26 -64.22%
P/EPS 16.75 16.51 13.70 8.65 9.68 13.71 16.54 0.84%
EY 5.97 6.06 7.30 11.57 10.33 7.29 6.05 -0.88%
DY 0.04 0.01 0.01 0.18 0.18 0.25 0.29 -73.33%
P/NAPS 1.21 1.58 1.67 0.01 1.34 1.50 1.31 -5.16%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 26/05/16 26/02/16 26/11/15 25/08/15 29/05/15 27/02/15 -
Price 1.29 1.40 1.64 1.68 1.22 1.37 1.50 -
P/RPS 0.27 0.30 0.36 0.49 0.49 0.76 1.36 -66.00%
P/EPS 16.62 14.09 13.07 10.84 8.62 12.78 17.84 -4.61%
EY 6.02 7.10 7.65 9.22 11.60 7.83 5.60 4.94%
DY 0.04 0.01 0.01 0.14 0.20 0.26 0.27 -72.03%
P/NAPS 1.21 1.35 1.59 0.02 1.20 1.40 1.42 -10.12%

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