[SCABLE] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 503.52%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 307,954 328,229 327,528 316,836 208,711 195,022 212,368 28.02%
PBT 26,743 6,925 7,720 9,468 3,357 1,860 2,458 388.87%
Tax -3,393 -3,372 -3,178 -4,044 -2,555 -164 -770 168.05%
NP 23,350 3,553 4,542 5,424 802 1,696 1,688 473.49%
-
NP to SH 23,499 3,640 4,632 5,492 910 1,796 1,736 465.29%
-
Tax Rate 12.69% 48.69% 41.17% 42.71% 76.11% 8.82% 31.33% -
Total Cost 284,604 324,676 322,986 311,412 207,909 193,326 210,680 22.13%
-
Net Worth 296,182 220,071 226,019 226,965 177,560 179,599 151,900 55.88%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 698 557 837 - 332 748 774 -6.64%
Div Payout % 2.97% 15.31% 18.07% - 36.59% 41.67% 44.64% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 296,182 220,071 226,019 226,965 177,560 179,599 151,900 55.88%
NOSH 317,050 278,571 279,036 280,204 221,951 224,499 154,999 60.92%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.58% 1.08% 1.39% 1.71% 0.38% 0.87% 0.79% -
ROE 7.93% 1.65% 2.05% 2.42% 0.51% 1.00% 1.14% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 110.21 117.83 117.38 113.07 94.03 86.87 137.01 -13.47%
EPS 8.41 1.31 1.66 1.96 0.41 0.80 1.12 282.05%
DPS 0.25 0.20 0.30 0.00 0.15 0.33 0.50 -36.92%
NAPS 1.06 0.79 0.81 0.81 0.80 0.80 0.98 5.35%
Adjusted Per Share Value based on latest NOSH - 280,204
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.18 82.27 82.09 79.41 52.31 48.88 53.23 28.01%
EPS 5.89 0.91 1.16 1.38 0.23 0.45 0.44 461.12%
DPS 0.18 0.14 0.21 0.00 0.08 0.19 0.19 -3.53%
NAPS 0.7423 0.5516 0.5665 0.5689 0.445 0.4501 0.3807 55.88%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.39 1.46 1.54 1.47 1.57 1.67 1.65 -
P/RPS 1.14 1.24 1.31 1.30 1.67 1.92 1.20 -3.35%
P/EPS 16.03 111.73 92.77 75.00 382.93 208.75 147.32 -77.11%
EY 6.24 0.89 1.08 1.33 0.26 0.48 0.68 336.54%
DY 1.80 0.14 0.19 0.00 0.10 0.20 0.30 229.11%
P/NAPS 1.49 1.85 1.90 1.81 1.96 2.09 1.68 -7.66%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 25/08/14 27/05/14 28/02/14 20/11/13 29/08/13 -
Price 1.50 1.43 1.49 1.45 1.48 1.57 1.86 -
P/RPS 1.23 1.21 1.27 1.28 1.57 1.81 1.36 -6.46%
P/EPS 17.30 109.44 89.76 73.98 360.98 196.25 166.07 -77.76%
EY 5.78 0.91 1.11 1.35 0.28 0.51 0.60 350.87%
DY 1.67 0.14 0.20 0.00 0.10 0.21 0.27 235.83%
P/NAPS 1.61 1.81 1.84 1.79 1.85 1.96 1.90 -10.42%

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