[SCGBHD] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -3.25%
YoY- -25.52%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 607,889 657,434 689,152 562,727 523,528 0 0 -
PBT 13,904 17,968 19,252 30,014 30,817 0 0 -
Tax -3,160 -4,618 -4,808 -8,752 -8,840 0 0 -
NP 10,744 13,350 14,444 21,262 21,977 0 0 -
-
NP to SH 10,744 13,350 14,444 21,262 21,977 0 0 -
-
Tax Rate 22.73% 25.70% 24.97% 29.16% 28.69% - - -
Total Cost 597,145 644,084 674,708 541,465 501,550 0 0 -
-
Net Worth 272,000 272,000 272,000 264,000 194,915 0 0 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 3,200 - - - -
Div Payout % - - - 15.05% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 272,000 272,000 272,000 264,000 194,915 0 0 -
NOSH 800,000 800,000 800,000 800,000 590,652 295,232 295,232 94.24%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.77% 2.03% 2.10% 3.78% 4.20% 0.00% 0.00% -
ROE 3.95% 4.91% 5.31% 8.05% 11.28% 0.00% 0.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 75.99 82.18 86.14 70.34 88.64 0.00 0.00 -
EPS 1.35 1.66 1.80 2.66 3.72 0.00 0.00 -
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.34 0.33 0.33 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 69.04 74.67 78.27 63.91 59.46 0.00 0.00 -
EPS 1.22 1.52 1.64 2.41 2.50 0.00 0.00 -
DPS 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.3089 0.3089 0.3089 0.2998 0.2214 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 - - - -
Price 0.48 0.46 0.465 0.485 0.00 0.00 0.00 -
P/RPS 0.63 0.56 0.54 0.69 0.00 0.00 0.00 -
P/EPS 35.74 27.57 25.75 18.25 0.00 0.00 0.00 -
EY 2.80 3.63 3.88 5.48 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 1.41 1.35 1.37 1.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 28/05/21 23/02/21 23/11/20 - - -
Price 0.425 0.43 0.49 0.55 0.365 0.00 0.00 -
P/RPS 0.56 0.52 0.57 0.78 0.41 0.00 0.00 -
P/EPS 31.65 25.77 27.14 20.69 9.81 0.00 0.00 -
EY 3.16 3.88 3.68 4.83 10.19 0.00 0.00 -
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
P/NAPS 1.25 1.26 1.44 1.67 1.11 0.00 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