[SCABLE] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 29.74%
YoY- 653.48%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 350,305 368,310 314,482 245,990 186,606 129,524 77,066 174.15%
PBT 22,033 24,287 26,924 16,602 12,030 7,925 2,965 280.33%
Tax -4,373 -4,932 -6,418 -3,904 -2,539 -1,612 -849 197.95%
NP 17,660 19,355 20,506 12,698 9,491 6,313 2,116 310.91%
-
NP to SH 13,854 15,564 16,074 10,383 8,003 5,505 2,156 245.24%
-
Tax Rate 19.85% 20.31% 23.84% 23.52% 21.11% 20.34% 28.63% -
Total Cost 332,645 348,955 293,976 233,292 177,115 123,211 74,950 169.82%
-
Net Worth 119,079 120,452 117,495 113,640 110,683 95,499 84,981 25.19%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 338 338 - - - - - -
Div Payout % 2.44% 2.17% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 119,079 120,452 117,495 113,640 110,683 95,499 84,981 25.19%
NOSH 135,317 135,339 135,052 135,285 134,980 120,885 119,692 8.51%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.04% 5.26% 6.52% 5.16% 5.09% 4.87% 2.75% -
ROE 11.63% 12.92% 13.68% 9.14% 7.23% 5.76% 2.54% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 258.88 272.14 232.86 181.83 138.25 107.15 64.39 152.63%
EPS 10.24 11.50 11.90 7.67 5.93 4.55 1.80 218.34%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.89 0.87 0.84 0.82 0.79 0.71 15.36%
Adjusted Per Share Value based on latest NOSH - 135,285
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 87.80 92.31 78.82 61.65 46.77 32.46 19.32 174.11%
EPS 3.47 3.90 4.03 2.60 2.01 1.38 0.54 245.24%
DPS 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2985 0.3019 0.2945 0.2848 0.2774 0.2394 0.213 25.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.94 1.97 1.86 1.55 1.28 1.21 1.03 -
P/RPS 0.75 0.72 0.80 0.85 0.93 1.13 1.60 -39.62%
P/EPS 18.95 17.13 15.63 20.20 21.59 26.57 57.18 -52.07%
EY 5.28 5.84 6.40 4.95 4.63 3.76 1.75 108.65%
DY 0.13 0.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.21 2.14 1.85 1.56 1.53 1.45 32.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 20/02/12 21/11/11 22/08/11 27/05/11 21/02/11 - -
Price 1.70 2.04 2.00 2.04 1.29 1.36 0.00 -
P/RPS 0.66 0.75 0.86 1.12 0.93 1.27 0.00 -
P/EPS 16.60 17.74 16.80 26.58 21.76 29.86 0.00 -
EY 6.02 5.64 5.95 3.76 4.60 3.35 0.00 -
DY 0.15 0.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.29 2.30 2.43 1.57 1.72 0.00 -

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