[SCABLE] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -3.17%
YoY- 182.72%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 307,206 335,415 350,305 368,310 314,482 245,990 186,606 39.29%
PBT 10,058 18,817 22,033 24,287 26,924 16,602 12,030 -11.22%
Tax -2,085 -3,497 -4,373 -4,932 -6,418 -3,904 -2,539 -12.27%
NP 7,973 15,320 17,660 19,355 20,506 12,698 9,491 -10.94%
-
NP to SH 7,640 12,176 13,854 15,564 16,074 10,383 8,003 -3.03%
-
Tax Rate 20.73% 18.58% 19.85% 20.31% 23.84% 23.52% 21.11% -
Total Cost 299,233 320,095 332,645 348,955 293,976 233,292 177,115 41.71%
-
Net Worth 0 119,004 119,079 120,452 117,495 113,640 110,683 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,013 676 338 338 - - - -
Div Payout % 13.27% 5.56% 2.44% 2.17% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 0 119,004 119,079 120,452 117,495 113,640 110,683 -
NOSH 134,901 135,232 135,317 135,339 135,052 135,285 134,980 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.60% 4.57% 5.04% 5.26% 6.52% 5.16% 5.09% -
ROE 0.00% 10.23% 11.63% 12.92% 13.68% 9.14% 7.23% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 227.73 248.03 258.88 272.14 232.86 181.83 138.25 39.35%
EPS 5.66 9.00 10.24 11.50 11.90 7.67 5.93 -3.05%
DPS 0.75 0.50 0.25 0.25 0.00 0.00 0.00 -
NAPS 0.00 0.88 0.88 0.89 0.87 0.84 0.82 -
Adjusted Per Share Value based on latest NOSH - 135,339
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 77.00 84.07 87.80 92.31 78.82 61.65 46.77 39.30%
EPS 1.91 3.05 3.47 3.90 4.03 2.60 2.01 -3.33%
DPS 0.25 0.17 0.08 0.08 0.00 0.00 0.00 -
NAPS 0.00 0.2983 0.2985 0.3019 0.2945 0.2848 0.2774 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.57 1.84 1.94 1.97 1.86 1.55 1.28 -
P/RPS 0.69 0.74 0.75 0.72 0.80 0.85 0.93 -18.00%
P/EPS 27.72 20.44 18.95 17.13 15.63 20.20 21.59 18.07%
EY 3.61 4.89 5.28 5.84 6.40 4.95 4.63 -15.24%
DY 0.48 0.27 0.13 0.13 0.00 0.00 0.00 -
P/NAPS 0.00 2.09 2.20 2.21 2.14 1.85 1.56 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 24/08/12 21/05/12 20/02/12 21/11/11 22/08/11 27/05/11 -
Price 1.55 1.67 1.70 2.04 2.00 2.04 1.29 -
P/RPS 0.68 0.67 0.66 0.75 0.86 1.12 0.93 -18.79%
P/EPS 27.37 18.55 16.60 17.74 16.80 26.58 21.76 16.47%
EY 3.65 5.39 6.02 5.64 5.95 3.76 4.60 -14.25%
DY 0.48 0.30 0.15 0.12 0.00 0.00 0.00 -
P/NAPS 0.00 1.90 1.93 2.29 2.30 2.43 1.57 -

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