[SCABLE] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -0.15%
YoY- 923.23%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,457,820 1,454,688 1,375,936 1,294,094 1,374,440 307,954 328,229 169.95%
PBT 23,080 57,890 52,765 64,760 66,104 26,743 6,925 122.95%
Tax -7,460 -17,821 -14,654 -17,078 -18,356 -3,393 -3,372 69.70%
NP 15,620 40,069 38,110 47,682 47,748 23,350 3,553 168.12%
-
NP to SH 14,280 39,797 37,818 47,396 47,468 23,499 3,640 148.53%
-
Tax Rate 32.32% 30.78% 27.77% 26.37% 27.77% 12.69% 48.69% -
Total Cost 1,442,200 1,414,619 1,337,825 1,246,412 1,326,692 284,604 324,676 169.97%
-
Net Worth 329,731 326,561 31,387,950 323,390 310,709 296,182 220,071 30.90%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 15,852 - 63 126 698 557 -
Div Payout % - 39.83% - 0.13% 0.27% 2.97% 15.31% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 329,731 326,561 31,387,950 323,390 310,709 296,182 220,071 30.90%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 278,571 9.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.07% 2.75% 2.77% 3.68% 3.47% 7.58% 1.08% -
ROE 4.33% 12.19% 0.12% 14.66% 15.28% 7.93% 1.65% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 459.81 458.82 433.98 408.17 433.51 110.21 117.83 147.65%
EPS 4.52 12.55 11.93 14.94 14.96 8.41 1.31 128.16%
DPS 0.00 5.00 0.00 0.02 0.04 0.25 0.20 -
NAPS 1.04 1.03 99.00 1.02 0.98 1.06 0.79 20.09%
Adjusted Per Share Value based on latest NOSH - 317,050
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 365.38 364.60 344.86 324.35 344.48 77.18 82.27 169.94%
EPS 3.58 9.97 9.48 11.88 11.90 5.89 0.91 148.99%
DPS 0.00 3.97 0.00 0.02 0.03 0.18 0.14 -
NAPS 0.8264 0.8185 78.6695 0.8105 0.7787 0.7423 0.5516 30.89%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.64 1.72 1.34 1.37 1.47 1.39 1.46 -
P/RPS 0.36 0.37 0.31 0.34 0.34 1.14 1.24 -56.12%
P/EPS 36.41 13.70 11.23 9.16 9.82 16.03 111.73 -52.61%
EY 2.75 7.30 8.90 10.91 10.18 6.24 0.89 111.99%
DY 0.00 2.91 0.00 0.01 0.03 1.80 0.14 -
P/NAPS 1.58 1.67 0.01 1.34 1.50 1.49 1.85 -9.97%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 26/11/15 25/08/15 29/05/15 27/02/15 24/11/14 -
Price 1.40 1.64 1.68 1.22 1.37 1.50 1.43 -
P/RPS 0.30 0.36 0.39 0.30 0.32 1.23 1.21 -60.50%
P/EPS 31.08 13.07 14.08 8.16 9.15 17.30 109.44 -56.76%
EY 3.22 7.65 7.10 12.25 10.93 5.78 0.91 132.02%
DY 0.00 3.05 0.00 0.02 0.03 1.67 0.14 -
P/NAPS 1.35 1.59 0.02 1.20 1.40 1.61 1.81 -17.74%

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