[SCABLE] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -37.25%
YoY- -52.47%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 244,535 261,433 268,577 307,206 335,415 350,305 368,310 -23.91%
PBT 5,859 8,352 9,712 10,058 18,817 22,033 24,287 -61.28%
Tax -2,876 -3,625 -3,873 -2,085 -3,497 -4,373 -4,932 -30.22%
NP 2,983 4,727 5,839 7,973 15,320 17,660 19,355 -71.28%
-
NP to SH 3,844 5,414 5,815 7,640 12,176 13,854 15,564 -60.66%
-
Tax Rate 49.09% 43.40% 39.88% 20.73% 18.58% 19.85% 20.31% -
Total Cost 241,552 256,706 262,738 299,233 320,095 332,645 348,955 -21.76%
-
Net Worth 152,600 152,133 172,317 0 119,004 119,079 120,452 17.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,639 1,588 1,200 1,013 676 338 338 186.76%
Div Payout % 42.66% 29.35% 20.65% 13.27% 5.56% 2.44% 2.17% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 152,600 152,133 172,317 0 119,004 119,079 120,452 17.09%
NOSH 155,714 155,238 210,142 134,901 135,232 135,317 135,339 9.80%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.22% 1.81% 2.17% 2.60% 4.57% 5.04% 5.26% -
ROE 2.52% 3.56% 3.37% 0.00% 10.23% 11.63% 12.92% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 157.04 168.41 127.81 227.73 248.03 258.88 272.14 -30.71%
EPS 2.47 3.49 2.77 5.66 9.00 10.24 11.50 -64.16%
DPS 1.05 1.02 0.57 0.75 0.50 0.25 0.25 160.54%
NAPS 0.98 0.98 0.82 0.00 0.88 0.88 0.89 6.63%
Adjusted Per Share Value based on latest NOSH - 134,901
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.29 65.52 67.32 77.00 84.07 87.80 92.31 -23.91%
EPS 0.96 1.36 1.46 1.91 3.05 3.47 3.90 -60.75%
DPS 0.41 0.40 0.30 0.25 0.17 0.08 0.08 197.55%
NAPS 0.3825 0.3813 0.4319 0.00 0.2983 0.2985 0.3019 17.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.65 1.38 1.64 1.57 1.84 1.94 1.97 -
P/RPS 1.05 0.82 1.28 0.69 0.74 0.75 0.72 28.62%
P/EPS 66.84 39.57 59.27 27.72 20.44 18.95 17.13 148.05%
EY 1.50 2.53 1.69 3.61 4.89 5.28 5.84 -59.62%
DY 0.64 0.74 0.35 0.48 0.27 0.13 0.13 189.67%
P/NAPS 1.68 1.41 2.00 0.00 2.09 2.20 2.21 -16.72%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 27/05/13 28/02/13 29/11/12 24/08/12 21/05/12 20/02/12 -
Price 1.86 1.72 1.29 1.55 1.67 1.70 2.04 -
P/RPS 1.18 1.02 1.01 0.68 0.67 0.66 0.75 35.31%
P/EPS 75.35 49.32 46.62 27.37 18.55 16.60 17.74 162.50%
EY 1.33 2.03 2.15 3.65 5.39 6.02 5.64 -61.86%
DY 0.57 0.60 0.44 0.48 0.30 0.15 0.12 182.84%
P/NAPS 1.90 1.76 1.57 0.00 1.90 1.93 2.29 -11.71%

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