[SCGBHD] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 29.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Revenue 1,124,174 931,672 672,792 493,929 31.50%
PBT 50,804 23,195 12,974 21,389 33.38%
Tax -12,434 -6,121 -3,045 -5,662 29.95%
NP 38,370 17,074 9,929 15,727 34.58%
-
NP to SH 38,370 17,074 9,929 15,727 34.58%
-
Tax Rate 24.47% 26.39% 23.47% 26.47% -
Total Cost 1,085,804 914,598 662,863 478,202 31.40%
-
Net Worth 328,016 296,000 279,999 272,000 6.43%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Div 6,000 2,240 1,679 3,200 23.28%
Div Payout % 15.64% 13.12% 16.92% 20.35% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Net Worth 328,016 296,000 279,999 272,000 6.43%
NOSH 800,480 800,000 800,000 800,000 0.01%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
NP Margin 3.41% 1.83% 1.48% 3.18% -
ROE 11.70% 5.77% 3.55% 5.78% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
RPS 140.51 116.46 84.10 61.74 31.50%
EPS 4.80 2.13 1.24 1.97 34.52%
DPS 0.75 0.28 0.21 0.40 23.28%
NAPS 0.41 0.37 0.35 0.34 6.43%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
RPS 125.15 103.72 74.90 54.99 31.50%
EPS 4.27 1.90 1.11 1.75 34.58%
DPS 0.67 0.25 0.19 0.36 22.98%
NAPS 0.3652 0.3295 0.3117 0.3028 6.43%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 -
Price 0.51 0.305 0.365 0.465 -
P/RPS 0.36 0.26 0.43 0.75 -21.68%
P/EPS 10.63 14.29 29.41 23.65 -23.38%
EY 9.40 7.00 3.40 4.23 30.46%
DY 1.47 0.92 0.58 0.86 19.54%
P/NAPS 1.24 0.82 1.04 1.37 -3.26%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Date 28/05/24 23/05/23 23/05/22 - -
Price 0.665 0.305 0.35 0.00 -
P/RPS 0.47 0.26 0.42 0.00 -
P/EPS 13.87 14.29 28.20 0.00 -
EY 7.21 7.00 3.55 0.00 -
DY 1.13 0.92 0.60 0.00 -
P/NAPS 1.62 0.82 1.00 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