[SCABLE] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 5.23%
YoY- 69.36%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,366,077 1,421,374 1,457,820 1,454,688 1,375,936 1,294,094 1,374,440 -0.40%
PBT 35,890 27,742 23,080 57,890 52,765 64,760 66,104 -33.37%
Tax -13,394 -9,174 -7,460 -17,821 -14,654 -17,078 -18,356 -18.90%
NP 22,496 18,568 15,620 40,069 38,110 47,682 47,748 -39.36%
-
NP to SH 21,001 17,022 14,280 39,797 37,818 47,396 47,468 -41.85%
-
Tax Rate 37.32% 33.07% 32.32% 30.78% 27.77% 26.37% 27.77% -
Total Cost 1,343,581 1,402,806 1,442,200 1,414,619 1,337,825 1,246,412 1,326,692 0.84%
-
Net Worth 329,731 339,243 329,731 326,561 31,387,950 323,390 310,709 4.02%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 317 - 15,852 - 63 126 -
Div Payout % - 1.86% - 39.83% - 0.13% 0.27% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 329,731 339,243 329,731 326,561 31,387,950 323,390 310,709 4.02%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.65% 1.31% 1.07% 2.75% 2.77% 3.68% 3.47% -
ROE 6.37% 5.02% 4.33% 12.19% 0.12% 14.66% 15.28% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 430.87 448.31 459.81 458.82 433.98 408.17 433.51 -0.40%
EPS 6.63 5.36 4.52 12.55 11.93 14.94 14.96 -41.78%
DPS 0.00 0.10 0.00 5.00 0.00 0.02 0.04 -
NAPS 1.04 1.07 1.04 1.03 99.00 1.02 0.98 4.02%
Adjusted Per Share Value based on latest NOSH - 317,050
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 342.39 356.25 365.38 364.60 344.86 324.35 344.48 -0.40%
EPS 5.26 4.27 3.58 9.97 9.48 11.88 11.90 -41.88%
DPS 0.00 0.08 0.00 3.97 0.00 0.02 0.03 -
NAPS 0.8264 0.8503 0.8264 0.8185 78.6695 0.8105 0.7787 4.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.23 1.30 1.64 1.72 1.34 1.37 1.47 -
P/RPS 0.29 0.29 0.36 0.37 0.31 0.34 0.34 -10.03%
P/EPS 18.57 24.21 36.41 13.70 11.23 9.16 9.82 52.74%
EY 5.39 4.13 2.75 7.30 8.90 10.91 10.18 -34.47%
DY 0.00 0.08 0.00 2.91 0.00 0.01 0.03 -
P/NAPS 1.18 1.21 1.58 1.67 0.01 1.34 1.50 -14.74%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 23/08/16 26/05/16 26/02/16 26/11/15 25/08/15 29/05/15 -
Price 1.21 1.29 1.40 1.64 1.68 1.22 1.37 -
P/RPS 0.28 0.29 0.30 0.36 0.39 0.30 0.32 -8.49%
P/EPS 18.27 24.03 31.08 13.07 14.08 8.16 9.15 58.36%
EY 5.47 4.16 3.22 7.65 7.10 12.25 10.93 -36.88%
DY 0.00 0.08 0.00 3.05 0.00 0.02 0.03 -
P/NAPS 1.16 1.21 1.35 1.59 0.02 1.20 1.40 -11.75%

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