[SCGBHD] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -76.11%
YoY- -27.69%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 875,879 637,702 399,691 185,141 659,939 455,917 328,717 91.85%
PBT 19,859 13,373 8,299 3,481 14,306 10,428 8,984 69.44%
Tax -5,314 -3,396 -2,080 -870 -3,377 -2,370 -2,309 74.04%
NP 14,545 9,977 6,219 2,611 10,929 8,058 6,675 67.83%
-
NP to SH 14,545 9,977 6,219 2,611 10,929 8,058 6,675 67.83%
-
Tax Rate 26.76% 25.39% 25.06% 24.99% 23.61% 22.73% 25.70% -
Total Cost 861,334 627,725 393,472 182,530 649,010 447,859 322,042 92.33%
-
Net Worth 288,000 279,999 279,999 279,999 272,000 272,000 272,000 3.87%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 2,240 - - - 1,679 - - -
Div Payout % 15.40% - - - 15.37% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 288,000 279,999 279,999 279,999 272,000 272,000 272,000 3.87%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.66% 1.56% 1.56% 1.41% 1.66% 1.77% 2.03% -
ROE 5.05% 3.56% 2.22% 0.93% 4.02% 2.96% 2.45% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 109.48 79.71 49.96 23.14 82.49 56.99 41.09 91.84%
EPS 1.82 1.25 0.78 0.33 1.37 1.01 0.83 68.54%
DPS 0.28 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.36 0.35 0.35 0.35 0.34 0.34 0.34 3.87%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 99.48 72.43 45.40 21.03 74.95 51.78 37.34 91.83%
EPS 1.65 1.13 0.71 0.30 1.24 0.92 0.76 67.43%
DPS 0.25 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.3271 0.318 0.318 0.318 0.3089 0.3089 0.3089 3.87%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.29 0.335 0.34 0.365 0.405 0.48 0.46 -
P/RPS 0.26 0.42 0.68 1.58 0.49 0.84 1.12 -62.12%
P/EPS 15.95 26.86 43.74 111.83 29.65 47.65 55.13 -56.15%
EY 6.27 3.72 2.29 0.89 3.37 2.10 1.81 128.42%
DY 0.97 0.00 0.00 0.00 0.52 0.00 0.00 -
P/NAPS 0.81 0.96 0.97 1.04 1.19 1.41 1.35 -28.79%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 25/08/22 23/05/22 24/02/22 26/11/21 27/08/21 -
Price 0.36 0.30 0.365 0.35 0.375 0.425 0.43 -
P/RPS 0.33 0.38 0.73 1.51 0.45 0.75 1.05 -53.67%
P/EPS 19.80 24.06 46.95 107.24 27.45 42.19 51.54 -47.06%
EY 5.05 4.16 2.13 0.93 3.64 2.37 1.94 88.90%
DY 0.78 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 1.00 0.86 1.04 1.00 1.10 1.25 1.26 -14.24%

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