[SCGBHD] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -64.66%
YoY- 96.86%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,053,081 746,528 472,781 240,934 875,879 637,702 399,691 90.42%
PBT 39,049 22,543 13,905 6,817 19,859 13,373 8,299 180.00%
Tax -9,612 -5,531 -3,419 -1,677 -5,314 -3,396 -2,080 176.66%
NP 29,437 17,012 10,486 5,140 14,545 9,977 6,219 181.11%
-
NP to SH 29,437 17,012 10,486 5,140 14,545 9,977 6,219 181.11%
-
Tax Rate 24.62% 24.54% 24.59% 24.60% 26.76% 25.39% 25.06% -
Total Cost 1,023,644 729,516 462,295 235,794 861,334 627,725 393,472 88.82%
-
Net Worth 312,019 303,999 296,000 296,000 288,000 279,999 279,999 7.46%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 6,000 - - - 2,240 - - -
Div Payout % 20.38% - - - 15.40% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 312,019 303,999 296,000 296,000 288,000 279,999 279,999 7.46%
NOSH 800,050 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.80% 2.28% 2.22% 2.13% 1.66% 1.56% 1.56% -
ROE 9.43% 5.60% 3.54% 1.74% 5.05% 3.56% 2.22% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 131.63 93.32 59.10 30.12 109.48 79.71 49.96 90.42%
EPS 3.68 2.13 1.31 0.64 1.82 1.25 0.78 180.50%
DPS 0.75 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.39 0.38 0.37 0.37 0.36 0.35 0.35 7.45%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 119.61 84.79 53.70 27.36 99.48 72.43 45.40 90.41%
EPS 3.34 1.93 1.19 0.58 1.65 1.13 0.71 179.96%
DPS 0.68 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.3544 0.3453 0.3362 0.3362 0.3271 0.318 0.318 7.47%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.42 0.345 0.31 0.305 0.29 0.335 0.34 -
P/RPS 0.32 0.37 0.52 1.01 0.26 0.42 0.68 -39.41%
P/EPS 11.41 16.22 23.65 47.47 15.95 26.86 43.74 -59.07%
EY 8.76 6.16 4.23 2.11 6.27 3.72 2.29 143.99%
DY 1.79 0.00 0.00 0.00 0.97 0.00 0.00 -
P/NAPS 1.08 0.91 0.84 0.82 0.81 0.96 0.97 7.40%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 24/08/23 23/05/23 27/02/23 29/11/22 25/08/22 -
Price 0.50 0.385 0.35 0.305 0.36 0.30 0.365 -
P/RPS 0.38 0.41 0.59 1.01 0.33 0.38 0.73 -35.21%
P/EPS 13.59 18.10 26.70 47.47 19.80 24.06 46.95 -56.14%
EY 7.36 5.52 3.75 2.11 5.05 4.16 2.13 128.04%
DY 1.50 0.00 0.00 0.00 0.78 0.00 0.00 -
P/NAPS 1.28 1.01 0.95 0.82 1.00 0.86 1.04 14.80%

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