[SCABLE] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 23.38%
YoY- -44.47%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,049,190 1,007,404 1,299,777 1,366,077 1,421,374 1,457,820 1,454,688 -19.59%
PBT 28,948 32,252 34,258 35,890 27,742 23,080 57,890 -37.02%
Tax -17,506 -16,864 -14,229 -13,394 -9,174 -7,460 -17,821 -1.18%
NP 11,442 15,388 20,029 22,496 18,568 15,620 40,069 -56.66%
-
NP to SH 12,362 15,472 19,116 21,001 17,022 14,280 39,797 -54.16%
-
Tax Rate 60.47% 52.29% 41.53% 37.32% 33.07% 32.32% 30.78% -
Total Cost 1,037,748 992,016 1,279,748 1,343,581 1,402,806 1,442,200 1,414,619 -18.67%
-
Net Worth 326,561 332,902 332,865 329,731 339,243 329,731 326,561 0.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 95 - 317 - 15,852 -
Div Payout % - - 0.50% - 1.86% - 39.83% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 326,561 332,902 332,865 329,731 339,243 329,731 326,561 0.00%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.09% 1.53% 1.54% 1.65% 1.31% 1.07% 2.75% -
ROE 3.79% 4.65% 5.74% 6.37% 5.02% 4.33% 12.19% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 330.92 317.74 410.01 430.87 448.31 459.81 458.82 -19.59%
EPS 3.90 4.88 6.03 6.63 5.36 4.52 12.55 -54.15%
DPS 0.00 0.00 0.03 0.00 0.10 0.00 5.00 -
NAPS 1.03 1.05 1.05 1.04 1.07 1.04 1.03 0.00%
Adjusted Per Share Value based on latest NOSH - 317,050
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 262.96 252.49 325.77 342.39 356.25 365.38 364.60 -19.59%
EPS 3.10 3.88 4.79 5.26 4.27 3.58 9.97 -54.13%
DPS 0.00 0.00 0.02 0.00 0.08 0.00 3.97 -
NAPS 0.8185 0.8344 0.8343 0.8264 0.8503 0.8264 0.8185 0.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.19 1.06 1.04 1.23 1.30 1.64 1.72 -
P/RPS 0.36 0.33 0.25 0.29 0.29 0.36 0.37 -1.81%
P/EPS 30.52 21.72 17.26 18.57 24.21 36.41 13.70 70.65%
EY 3.28 4.60 5.80 5.39 4.13 2.75 7.30 -41.36%
DY 0.00 0.00 0.00 0.00 0.08 0.00 2.91 -
P/NAPS 1.16 1.01 0.01 1.18 1.21 1.58 1.67 -21.58%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 15/05/17 23/02/17 24/11/16 23/08/16 26/05/16 26/02/16 -
Price 1.04 1.07 1.06 1.21 1.29 1.40 1.64 -
P/RPS 0.31 0.34 0.26 0.28 0.29 0.30 0.36 -9.49%
P/EPS 26.67 21.93 17.59 18.27 24.03 31.08 13.07 60.94%
EY 3.75 4.56 5.69 5.47 4.16 3.22 7.65 -37.85%
DY 0.00 0.00 0.00 0.00 0.08 0.00 3.05 -
P/NAPS 1.01 1.02 0.01 1.16 1.21 1.35 1.59 -26.12%

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