[SCGBHD] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -19.52%
YoY- -51.11%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 799,382 740,564 659,939 607,889 657,434 689,152 562,727 26.44%
PBT 16,598 13,924 14,306 13,904 17,968 19,252 30,014 -32.69%
Tax -4,160 -3,480 -3,377 -3,160 -4,618 -4,808 -8,752 -39.17%
NP 12,438 10,444 10,929 10,744 13,350 14,444 21,262 -30.12%
-
NP to SH 12,438 10,444 10,929 10,744 13,350 14,444 21,262 -30.12%
-
Tax Rate 25.06% 24.99% 23.61% 22.73% 25.70% 24.97% 29.16% -
Total Cost 786,944 730,120 649,010 597,145 644,084 674,708 541,465 28.39%
-
Net Worth 279,999 279,999 272,000 272,000 272,000 272,000 264,000 4.01%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 1,679 - - - 3,200 -
Div Payout % - - 15.37% - - - 15.05% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 279,999 279,999 272,000 272,000 272,000 272,000 264,000 4.01%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.56% 1.41% 1.66% 1.77% 2.03% 2.10% 3.78% -
ROE 4.44% 3.73% 4.02% 3.95% 4.91% 5.31% 8.05% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 99.92 92.57 82.49 75.99 82.18 86.14 70.34 26.44%
EPS 1.56 1.32 1.37 1.35 1.66 1.80 2.66 -30.00%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.40 -
NAPS 0.35 0.35 0.34 0.34 0.34 0.34 0.33 4.01%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 90.79 84.11 74.95 69.04 74.67 78.27 63.91 26.45%
EPS 1.41 1.19 1.24 1.22 1.52 1.64 2.41 -30.11%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.36 -
NAPS 0.318 0.318 0.3089 0.3089 0.3089 0.3089 0.2998 4.01%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.34 0.365 0.405 0.48 0.46 0.465 0.485 -
P/RPS 0.34 0.39 0.49 0.63 0.56 0.54 0.69 -37.69%
P/EPS 21.87 27.96 29.65 35.74 27.57 25.75 18.25 12.85%
EY 4.57 3.58 3.37 2.80 3.63 3.88 5.48 -11.43%
DY 0.00 0.00 0.52 0.00 0.00 0.00 0.82 -
P/NAPS 0.97 1.04 1.19 1.41 1.35 1.37 1.47 -24.26%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 23/05/22 24/02/22 26/11/21 27/08/21 28/05/21 23/02/21 -
Price 0.365 0.35 0.375 0.425 0.43 0.49 0.55 -
P/RPS 0.37 0.38 0.45 0.56 0.52 0.57 0.78 -39.25%
P/EPS 23.48 26.81 27.45 31.65 25.77 27.14 20.69 8.82%
EY 4.26 3.73 3.64 3.16 3.88 3.68 4.83 -8.05%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.73 -
P/NAPS 1.04 1.00 1.10 1.25 1.26 1.44 1.67 -27.13%

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