[SCABLE] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.46%
YoY- -72.69%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,366,077 1,375,936 328,229 195,022 267,894 349,365 102,756 53.85%
PBT 35,890 52,765 6,925 1,860 10,313 29,285 3,954 44.38%
Tax -13,394 -14,654 -3,372 -164 -3,742 -7,540 -1,132 50.89%
NP 22,496 38,110 3,553 1,696 6,570 21,745 2,822 41.29%
-
NP to SH 21,001 37,818 3,640 1,796 6,576 16,968 2,876 39.24%
-
Tax Rate 37.32% 27.77% 48.69% 8.82% 36.28% 25.75% 28.63% -
Total Cost 1,343,581 1,337,825 324,676 193,326 261,324 327,620 99,933 54.14%
-
Net Worth 329,731 31,387,950 220,071 179,599 118,908 117,408 85,081 25.30%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 557 748 - 4,498 - -
Div Payout % - - 15.31% 41.67% - 26.51% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 329,731 31,387,950 220,071 179,599 118,908 117,408 85,081 25.30%
NOSH 317,050 317,050 278,571 224,499 135,123 134,952 119,833 17.58%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.65% 2.77% 1.08% 0.87% 2.45% 6.22% 2.75% -
ROE 6.37% 0.12% 1.65% 1.00% 5.53% 14.45% 3.38% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 430.87 433.98 117.83 86.87 198.26 258.88 85.75 30.84%
EPS 6.63 11.93 1.31 0.80 4.87 12.57 2.40 18.43%
DPS 0.00 0.00 0.20 0.33 0.00 3.33 0.00 -
NAPS 1.04 99.00 0.79 0.80 0.88 0.87 0.71 6.56%
Adjusted Per Share Value based on latest NOSH - 250,555
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 342.39 344.86 82.27 48.88 67.14 87.56 25.75 53.85%
EPS 5.26 9.48 0.91 0.45 1.65 4.25 0.72 39.25%
DPS 0.00 0.00 0.14 0.19 0.00 1.13 0.00 -
NAPS 0.8264 78.6695 0.5516 0.4501 0.298 0.2943 0.2132 25.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.23 1.34 1.46 1.67 1.57 1.86 1.03 -
P/RPS 0.29 0.31 1.24 1.92 0.79 0.72 1.20 -21.06%
P/EPS 18.57 11.23 111.73 208.75 32.26 14.79 42.92 -13.02%
EY 5.39 8.90 0.89 0.48 3.10 6.76 2.33 14.98%
DY 0.00 0.00 0.14 0.20 0.00 1.79 0.00 -
P/NAPS 1.18 0.01 1.85 2.09 1.78 2.14 1.45 -3.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 24/11/14 20/11/13 29/11/12 21/11/11 22/11/10 -
Price 1.21 1.68 1.43 1.57 1.55 2.00 1.16 -
P/RPS 0.28 0.39 1.21 1.81 0.78 0.77 1.35 -23.04%
P/EPS 18.27 14.08 109.44 196.25 31.85 15.91 48.33 -14.95%
EY 5.47 7.10 0.91 0.51 3.14 6.29 2.07 17.56%
DY 0.00 0.00 0.14 0.21 0.00 1.67 0.00 -
P/NAPS 1.16 0.02 1.81 1.96 1.76 2.30 1.63 -5.50%

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