[SCGBHD] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 62.24%
YoY- 70.51%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 627,356 312,027 1,053,081 746,528 472,781 240,934 875,879 -19.96%
PBT 37,316 18,572 39,049 22,543 13,905 6,817 19,859 52.33%
Tax -8,813 -4,499 -9,612 -5,531 -3,419 -1,677 -5,314 40.15%
NP 28,503 14,073 29,437 17,012 10,486 5,140 14,545 56.66%
-
NP to SH 28,503 14,073 29,437 17,012 10,486 5,140 14,545 56.66%
-
Tax Rate 23.62% 24.22% 24.62% 24.54% 24.59% 24.60% 26.76% -
Total Cost 598,853 297,954 1,023,644 729,516 462,295 235,794 861,334 -21.53%
-
Net Worth 338,415 328,016 312,019 303,999 296,000 296,000 288,000 11.36%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 6,000 - - - 2,240 -
Div Payout % - - 20.38% - - - 15.40% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 338,415 328,016 312,019 303,999 296,000 296,000 288,000 11.36%
NOSH 827,450 800,480 800,050 800,000 800,000 800,000 800,000 2.27%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.54% 4.51% 2.80% 2.28% 2.22% 2.13% 1.66% -
ROE 8.42% 4.29% 9.43% 5.60% 3.54% 1.74% 5.05% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 77.86 39.00 131.63 93.32 59.10 30.12 109.48 -20.34%
EPS 3.56 1.76 3.68 2.13 1.31 0.64 1.82 56.46%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.28 -
NAPS 0.42 0.41 0.39 0.38 0.37 0.37 0.36 10.83%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 71.25 35.44 119.61 84.79 53.70 27.36 99.48 -19.96%
EPS 3.24 1.60 3.34 1.93 1.19 0.58 1.65 56.87%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.25 -
NAPS 0.3844 0.3726 0.3544 0.3453 0.3362 0.3362 0.3271 11.37%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.94 0.51 0.42 0.345 0.31 0.305 0.29 -
P/RPS 1.21 1.31 0.32 0.37 0.52 1.01 0.26 179.00%
P/EPS 26.57 28.99 11.41 16.22 23.65 47.47 15.95 40.56%
EY 3.76 3.45 8.76 6.16 4.23 2.11 6.27 -28.90%
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.97 -
P/NAPS 2.24 1.24 1.08 0.91 0.84 0.82 0.81 97.14%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 28/05/24 27/02/24 29/11/23 24/08/23 23/05/23 27/02/23 -
Price 0.835 0.665 0.50 0.385 0.35 0.305 0.36 -
P/RPS 1.07 1.71 0.38 0.41 0.59 1.01 0.33 119.22%
P/EPS 23.60 37.80 13.59 18.10 26.70 47.47 19.80 12.42%
EY 4.24 2.65 7.36 5.52 3.75 2.11 5.05 -11.01%
DY 0.00 0.00 1.50 0.00 0.00 0.00 0.78 -
P/NAPS 1.99 1.62 1.28 1.01 0.95 0.82 1.00 58.27%

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