[SCABLE] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -61.67%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,454,688 307,954 208,711 268,578 368,310 130,852 0 -
PBT 57,890 26,743 3,357 9,712 24,316 7,927 0 -
Tax -17,821 -3,393 -2,555 -3,872 -5,029 -1,707 0 -
NP 40,069 23,350 802 5,840 19,287 6,220 0 -
-
NP to SH 39,797 23,499 910 5,947 15,514 5,433 0 -
-
Tax Rate 30.78% 12.69% 76.11% 39.87% 20.68% 21.53% - -
Total Cost 1,414,619 284,604 207,909 262,738 349,023 124,632 0 -
-
Net Worth 326,561 296,182 177,560 121,276 120,169 91,126 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 15,852 698 332 369 - - - -
Div Payout % 39.83% 2.97% 36.59% 6.22% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 326,561 296,182 177,560 121,276 120,169 91,126 0 -
NOSH 317,050 317,050 221,951 147,898 135,021 115,350 0 -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.75% 7.58% 0.38% 2.17% 5.24% 4.75% 0.00% -
ROE 12.19% 7.93% 0.51% 4.90% 12.91% 5.96% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 458.82 110.21 94.03 181.60 272.78 113.44 0.00 -
EPS 12.55 8.41 0.41 3.22 11.49 4.71 0.00 -
DPS 5.00 0.25 0.15 0.25 0.00 0.00 0.00 -
NAPS 1.03 1.06 0.80 0.82 0.89 0.79 0.74 5.66%
Adjusted Per Share Value based on latest NOSH - 210,142
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 364.60 77.18 52.31 67.32 92.31 32.80 0.00 -
EPS 9.97 5.89 0.23 1.49 3.89 1.36 0.00 -
DPS 3.97 0.18 0.08 0.09 0.00 0.00 0.00 -
NAPS 0.8185 0.7423 0.445 0.304 0.3012 0.2284 0.74 1.69%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 1.72 1.39 1.57 1.64 1.97 1.21 0.00 -
P/RPS 0.37 1.14 1.67 0.90 0.72 1.07 0.00 -
P/EPS 13.70 16.03 382.93 40.79 17.15 25.69 0.00 -
EY 7.30 6.24 0.26 2.45 5.83 3.89 0.00 -
DY 2.91 1.80 0.10 0.15 0.00 0.00 0.00 -
P/NAPS 1.67 1.49 1.96 2.00 2.21 1.53 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 28/02/13 20/02/12 21/02/11 - -
Price 1.64 1.50 1.48 1.29 2.04 1.36 0.00 -
P/RPS 0.36 1.23 1.57 0.71 0.75 1.20 0.00 -
P/EPS 13.07 17.30 360.98 32.08 17.75 28.87 0.00 -
EY 7.65 5.78 0.28 3.12 5.63 3.46 0.00 -
DY 3.05 1.67 0.10 0.19 0.00 0.00 0.00 -
P/NAPS 1.59 1.61 1.85 1.57 2.29 1.72 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