[SCABLE] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 10.46%
YoY- -44.67%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,113,685 1,187,173 1,299,777 1,447,294 1,518,328 1,475,533 1,454,688 -16.32%
PBT 34,861 36,551 34,258 45,234 39,381 47,134 57,890 -28.71%
Tax -18,395 -16,580 -14,229 -16,876 -13,869 -15,097 -17,821 2.13%
NP 16,466 19,971 20,029 28,358 25,512 32,037 40,069 -44.75%
-
NP to SH 16,786 19,414 19,116 27,184 24,610 31,500 39,797 -43.78%
-
Tax Rate 52.77% 45.36% 41.53% 37.31% 35.22% 32.03% 30.78% -
Total Cost 1,097,219 1,167,202 1,279,748 1,418,936 1,492,816 1,443,496 1,414,619 -15.59%
-
Net Worth 326,561 332,902 332,902 329,731 339,243 329,731 326,561 0.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 95 253 253 158 158 31 63 31.53%
Div Payout % 0.57% 1.31% 1.33% 0.58% 0.64% 0.10% 0.16% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 326,561 332,902 332,902 329,731 339,243 329,731 326,561 0.00%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.48% 1.68% 1.54% 1.96% 1.68% 2.17% 2.75% -
ROE 5.14% 5.83% 5.74% 8.24% 7.25% 9.55% 12.19% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 351.26 374.44 409.96 456.49 478.89 465.39 458.82 -16.32%
EPS 5.29 6.12 6.03 8.57 7.76 9.94 12.55 -43.81%
DPS 0.03 0.08 0.08 0.05 0.05 0.01 0.02 31.06%
NAPS 1.03 1.05 1.05 1.04 1.07 1.04 1.03 0.00%
Adjusted Per Share Value based on latest NOSH - 317,050
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 279.13 297.55 325.77 362.74 380.55 369.82 364.60 -16.32%
EPS 4.21 4.87 4.79 6.81 6.17 7.90 9.97 -43.74%
DPS 0.02 0.06 0.06 0.04 0.04 0.01 0.02 0.00%
NAPS 0.8185 0.8344 0.8344 0.8264 0.8503 0.8264 0.8185 0.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.19 1.06 1.04 1.23 1.30 1.64 1.72 -
P/RPS 0.34 0.28 0.25 0.27 0.27 0.35 0.37 -5.48%
P/EPS 22.48 17.31 17.25 14.35 16.75 16.51 13.70 39.16%
EY 4.45 5.78 5.80 6.97 5.97 6.06 7.30 -28.12%
DY 0.03 0.08 0.08 0.04 0.04 0.01 0.01 108.14%
P/NAPS 1.16 1.01 0.99 1.18 1.21 1.58 1.67 -21.58%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 15/05/17 23/02/17 24/11/16 23/08/16 26/05/16 26/02/16 -
Price 1.04 1.07 1.06 1.21 1.29 1.40 1.64 -
P/RPS 0.30 0.29 0.26 0.27 0.27 0.30 0.36 -11.45%
P/EPS 19.64 17.47 17.58 14.11 16.62 14.09 13.07 31.22%
EY 5.09 5.72 5.69 7.09 6.02 7.10 7.65 -23.80%
DY 0.03 0.07 0.08 0.04 0.04 0.01 0.01 108.14%
P/NAPS 1.01 1.02 1.01 1.16 1.21 1.35 1.59 -26.12%

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