[SCABLE] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -29.0%
YoY- -68.43%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,518,328 791,237 266,291 244,535 335,415 245,990 46,655 78.58%
PBT 39,381 55,264 5,993 5,859 18,817 16,602 1,875 66.02%
Tax -13,869 -10,343 -3,810 -2,876 -3,497 -3,904 -525 72.49%
NP 25,512 44,921 2,183 2,983 15,320 12,698 1,350 63.13%
-
NP to SH 24,610 44,882 2,389 3,844 12,176 10,383 1,378 61.60%
-
Tax Rate 35.22% 18.72% 63.57% 49.09% 18.58% 23.52% 28.00% -
Total Cost 1,492,816 746,316 264,108 241,552 320,095 233,292 45,305 78.95%
-
Net Worth 339,243 323,390 224,655 152,600 119,004 113,640 84,921 25.93%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 158 762 - 1,639 676 - - -
Div Payout % 0.64% 1.70% - 42.66% 5.56% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 339,243 323,390 224,655 152,600 119,004 113,640 84,921 25.93%
NOSH 317,050 317,050 277,352 155,714 135,232 135,285 121,315 17.34%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.68% 5.68% 0.82% 1.22% 4.57% 5.16% 2.89% -
ROE 7.25% 13.88% 1.06% 2.52% 10.23% 9.14% 1.62% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 478.89 249.56 96.01 157.04 248.03 181.83 38.46 52.18%
EPS 7.76 14.16 0.86 2.47 9.00 7.67 1.14 37.62%
DPS 0.05 0.24 0.00 1.05 0.50 0.00 0.00 -
NAPS 1.07 1.02 0.81 0.98 0.88 0.84 0.70 7.32%
Adjusted Per Share Value based on latest NOSH - 155,714
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 380.55 198.31 66.74 61.29 84.07 61.65 11.69 78.59%
EPS 6.17 11.25 0.60 0.96 3.05 2.60 0.35 61.25%
DPS 0.04 0.19 0.00 0.41 0.17 0.00 0.00 -
NAPS 0.8503 0.8105 0.5631 0.3825 0.2983 0.2848 0.2128 25.94%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.30 1.37 1.54 1.65 1.84 1.55 0.79 -
P/RPS 0.27 0.55 1.60 1.05 0.74 0.85 2.05 -28.64%
P/EPS 16.75 9.68 178.79 66.84 20.44 20.20 69.55 -21.10%
EY 5.97 10.33 0.56 1.50 4.89 4.95 1.44 26.71%
DY 0.04 0.18 0.00 0.64 0.27 0.00 0.00 -
P/NAPS 1.21 1.34 1.90 1.68 2.09 1.85 1.13 1.14%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 25/08/14 29/08/13 24/08/12 22/08/11 - -
Price 1.29 1.22 1.49 1.86 1.67 2.04 0.00 -
P/RPS 0.27 0.49 1.55 1.18 0.67 1.12 0.00 -
P/EPS 16.62 8.62 172.98 75.35 18.55 26.58 0.00 -
EY 6.02 11.60 0.58 1.33 5.39 3.76 0.00 -
DY 0.04 0.20 0.00 0.57 0.30 0.00 0.00 -
P/NAPS 1.21 1.20 1.84 1.90 1.90 2.43 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