[SCGBHD] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 22.68%
YoY- 0.09%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Revenue 1,317,513 984,705 841,724 625,998 151,560 71.64%
PBT 78,338 29,029 17,251 17,329 9,675 68.62%
Tax -18,836 -7,449 -4,403 -4,492 -2,338 68.41%
NP 59,502 21,580 12,848 12,837 7,337 68.69%
-
NP to SH 59,502 21,580 12,848 12,837 7,337 68.69%
-
Tax Rate 24.04% 25.66% 25.52% 25.92% 24.17% -
Total Cost 1,258,011 963,125 828,876 613,161 144,223 71.79%
-
Net Worth 371,479 303,999 279,999 272,000 194,915 17.48%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Div 12,479 2,240 1,679 3,200 - -
Div Payout % 20.97% 10.38% 13.08% 24.93% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Net Worth 371,479 303,999 279,999 272,000 194,915 17.48%
NOSH 863,906 800,000 800,000 800,000 590,652 9.96%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
NP Margin 4.52% 2.19% 1.53% 2.05% 4.84% -
ROE 16.02% 7.10% 4.59% 4.72% 3.76% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 152.51 123.09 105.22 78.25 25.66 56.09%
EPS 6.89 2.70 1.61 1.60 1.24 53.48%
DPS 1.44 0.28 0.21 0.40 0.00 -
NAPS 0.43 0.38 0.35 0.34 0.33 6.83%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 146.67 109.62 93.70 69.69 16.87 71.65%
EPS 6.62 2.40 1.43 1.43 0.82 68.50%
DPS 1.39 0.25 0.19 0.36 0.00 -
NAPS 0.4135 0.3384 0.3117 0.3028 0.217 17.47%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 - -
Price 0.83 0.345 0.335 0.48 0.00 -
P/RPS 0.54 0.28 0.32 0.61 0.00 -
P/EPS 12.05 12.79 20.86 29.91 0.00 -
EY 8.30 7.82 4.79 3.34 0.00 -
DY 1.74 0.81 0.63 0.83 0.00 -
P/NAPS 1.93 0.91 0.96 1.41 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 26/11/24 29/11/23 29/11/22 26/11/21 - -
Price 0.965 0.385 0.30 0.425 0.00 -
P/RPS 0.63 0.31 0.29 0.54 0.00 -
P/EPS 14.01 14.27 18.68 26.49 0.00 -
EY 7.14 7.01 5.35 3.78 0.00 -
DY 1.50 0.73 0.70 0.94 0.00 -
P/NAPS 2.24 1.01 0.86 1.25 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