[SCGBHD] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 60.43%
YoY- 23.81%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 472,781 240,934 875,879 637,702 399,691 185,141 659,939 -19.98%
PBT 13,905 6,817 19,859 13,373 8,299 3,481 14,306 -1.88%
Tax -3,419 -1,677 -5,314 -3,396 -2,080 -870 -3,377 0.82%
NP 10,486 5,140 14,545 9,977 6,219 2,611 10,929 -2.72%
-
NP to SH 10,486 5,140 14,545 9,977 6,219 2,611 10,929 -2.72%
-
Tax Rate 24.59% 24.60% 26.76% 25.39% 25.06% 24.99% 23.61% -
Total Cost 462,295 235,794 861,334 627,725 393,472 182,530 649,010 -20.29%
-
Net Worth 296,000 296,000 288,000 279,999 279,999 279,999 272,000 5.81%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 2,240 - - - 1,679 -
Div Payout % - - 15.40% - - - 15.37% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 296,000 296,000 288,000 279,999 279,999 279,999 272,000 5.81%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.22% 2.13% 1.66% 1.56% 1.56% 1.41% 1.66% -
ROE 3.54% 1.74% 5.05% 3.56% 2.22% 0.93% 4.02% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 59.10 30.12 109.48 79.71 49.96 23.14 82.49 -19.98%
EPS 1.31 0.64 1.82 1.25 0.78 0.33 1.37 -2.94%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.21 -
NAPS 0.37 0.37 0.36 0.35 0.35 0.35 0.34 5.81%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 53.70 27.36 99.48 72.43 45.40 21.03 74.95 -19.97%
EPS 1.19 0.58 1.65 1.13 0.71 0.30 1.24 -2.71%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.19 -
NAPS 0.3362 0.3362 0.3271 0.318 0.318 0.318 0.3089 5.82%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.31 0.305 0.29 0.335 0.34 0.365 0.405 -
P/RPS 0.52 1.01 0.26 0.42 0.68 1.58 0.49 4.05%
P/EPS 23.65 47.47 15.95 26.86 43.74 111.83 29.65 -14.02%
EY 4.23 2.11 6.27 3.72 2.29 0.89 3.37 16.40%
DY 0.00 0.00 0.97 0.00 0.00 0.00 0.52 -
P/NAPS 0.84 0.82 0.81 0.96 0.97 1.04 1.19 -20.77%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 23/05/23 27/02/23 29/11/22 25/08/22 23/05/22 24/02/22 -
Price 0.35 0.305 0.36 0.30 0.365 0.35 0.375 -
P/RPS 0.59 1.01 0.33 0.38 0.73 1.51 0.45 19.85%
P/EPS 26.70 47.47 19.80 24.06 46.95 107.24 27.45 -1.83%
EY 3.75 2.11 5.05 4.16 2.13 0.93 3.64 2.01%
DY 0.00 0.00 0.78 0.00 0.00 0.00 0.56 -
P/NAPS 0.95 0.82 1.00 0.86 1.04 1.00 1.10 -9.33%

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