[SCGBHD] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 13.21%
YoY- 33.09%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 984,705 948,969 931,672 875,879 841,724 730,913 672,792 28.87%
PBT 29,029 25,465 23,195 19,859 17,251 13,621 12,974 70.98%
Tax -7,449 -6,653 -6,121 -5,314 -4,403 -3,148 -3,045 81.45%
NP 21,580 18,812 17,074 14,545 12,848 10,473 9,929 67.70%
-
NP to SH 21,580 18,812 17,074 14,545 12,848 10,473 9,929 67.70%
-
Tax Rate 25.66% 26.13% 26.39% 26.76% 25.52% 23.11% 23.47% -
Total Cost 963,125 930,157 914,598 861,334 828,876 720,440 662,863 28.25%
-
Net Worth 303,999 296,000 296,000 288,000 279,999 279,999 279,999 5.63%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 2,240 2,240 2,240 2,240 1,679 1,679 1,679 21.16%
Div Payout % 10.38% 11.91% 13.12% 15.40% 13.08% 16.04% 16.92% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 303,999 296,000 296,000 288,000 279,999 279,999 279,999 5.63%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.19% 1.98% 1.83% 1.66% 1.53% 1.43% 1.48% -
ROE 7.10% 6.36% 5.77% 5.05% 4.59% 3.74% 3.55% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 123.09 118.62 116.46 109.48 105.22 91.36 84.10 28.87%
EPS 2.70 2.35 2.13 1.82 1.61 1.31 1.24 67.91%
DPS 0.28 0.28 0.28 0.28 0.21 0.21 0.21 21.12%
NAPS 0.38 0.37 0.37 0.36 0.35 0.35 0.35 5.63%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 111.84 107.78 105.82 99.48 95.60 83.02 76.41 28.88%
EPS 2.45 2.14 1.94 1.65 1.46 1.19 1.13 67.43%
DPS 0.25 0.25 0.25 0.25 0.19 0.19 0.19 20.05%
NAPS 0.3453 0.3362 0.3362 0.3271 0.318 0.318 0.318 5.63%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.345 0.31 0.305 0.29 0.335 0.34 0.365 -
P/RPS 0.28 0.26 0.26 0.26 0.32 0.37 0.43 -24.85%
P/EPS 12.79 13.18 14.29 15.95 20.86 25.97 29.41 -42.57%
EY 7.82 7.59 7.00 6.27 4.79 3.85 3.40 74.15%
DY 0.81 0.90 0.92 0.97 0.63 0.62 0.58 24.91%
P/NAPS 0.91 0.84 0.82 0.81 0.96 0.97 1.04 -8.50%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 23/05/23 27/02/23 29/11/22 25/08/22 23/05/22 -
Price 0.385 0.35 0.305 0.36 0.30 0.365 0.35 -
P/RPS 0.31 0.30 0.26 0.33 0.29 0.40 0.42 -18.31%
P/EPS 14.27 14.88 14.29 19.80 18.68 27.88 28.20 -36.47%
EY 7.01 6.72 7.00 5.05 5.35 3.59 3.55 57.33%
DY 0.73 0.80 0.92 0.78 0.70 0.58 0.60 13.95%
P/NAPS 1.01 0.95 0.82 1.00 0.86 1.04 1.00 0.66%

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