[SCABLE] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 40.31%
YoY- 69.36%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,024,558 710,687 364,455 1,454,688 1,031,952 647,047 343,610 106.75%
PBT 26,918 13,871 5,770 57,890 39,574 32,380 16,526 38.31%
Tax -10,046 -4,587 -1,865 -17,821 -10,991 -8,539 -4,589 68.35%
NP 16,872 9,284 3,905 40,069 28,583 23,841 11,937 25.86%
-
NP to SH 15,751 8,511 3,570 39,797 28,364 23,698 11,867 20.71%
-
Tax Rate 37.32% 33.07% 32.32% 30.78% 27.77% 26.37% 27.77% -
Total Cost 1,007,686 701,403 360,550 1,414,619 1,003,369 623,206 331,673 109.34%
-
Net Worth 329,731 339,243 329,731 326,561 31,387,950 323,390 310,709 4.02%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 158 - 15,852 - 31 31 -
Div Payout % - 1.86% - 39.83% - 0.13% 0.27% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 329,731 339,243 329,731 326,561 31,387,950 323,390 310,709 4.02%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.65% 1.31% 1.07% 2.75% 2.77% 3.68% 3.47% -
ROE 4.78% 2.51% 1.08% 12.19% 0.09% 7.33% 3.82% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 323.15 224.16 114.95 458.82 325.49 204.08 108.38 106.74%
EPS 4.97 2.68 1.13 12.55 8.95 7.47 3.74 20.80%
DPS 0.00 0.05 0.00 5.00 0.00 0.01 0.01 -
NAPS 1.04 1.07 1.04 1.03 99.00 1.02 0.98 4.02%
Adjusted Per Share Value based on latest NOSH - 317,050
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 256.79 178.12 91.35 364.60 258.64 162.17 86.12 106.75%
EPS 3.95 2.13 0.89 9.97 7.11 5.94 2.97 20.87%
DPS 0.00 0.04 0.00 3.97 0.00 0.01 0.01 -
NAPS 0.8264 0.8503 0.8264 0.8185 78.6695 0.8105 0.7787 4.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.23 1.30 1.64 1.72 1.34 1.37 1.47 -
P/RPS 0.38 0.58 1.43 0.37 0.41 0.67 1.36 -57.16%
P/EPS 24.76 48.43 145.65 13.70 14.98 18.33 39.27 -26.40%
EY 4.04 2.06 0.69 7.30 6.68 5.46 2.55 35.78%
DY 0.00 0.04 0.00 2.91 0.00 0.01 0.01 -
P/NAPS 1.18 1.21 1.58 1.67 0.01 1.34 1.50 -14.74%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 23/08/16 26/05/16 26/02/16 26/11/15 25/08/15 29/05/15 -
Price 1.21 1.29 1.40 1.64 1.68 1.22 1.37 -
P/RPS 0.37 0.58 1.22 0.36 0.52 0.60 1.26 -55.72%
P/EPS 24.36 48.05 124.33 13.07 18.78 16.32 36.60 -23.71%
EY 4.11 2.08 0.80 7.65 5.33 6.13 2.73 31.25%
DY 0.00 0.04 0.00 3.05 0.00 0.01 0.01 -
P/NAPS 1.16 1.21 1.35 1.59 0.02 1.20 1.40 -11.75%

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