[SCABLE] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 899.15%
YoY- 2322.68%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,093,734 791,237 572,355 307,954 308,616 266,291 229,410 183.00%
PBT 61,124 55,264 40,903 26,744 7,160 5,993 4,003 514.46%
Tax -11,855 -10,343 -6,971 -3,393 -5,012 -3,810 -3,169 140.78%
NP 49,269 44,921 33,932 23,351 2,148 2,183 834 1413.07%
-
NP to SH 49,134 44,882 33,994 23,500 2,352 2,389 1,039 1204.64%
-
Tax Rate 19.40% 18.72% 17.04% 12.69% 70.00% 63.57% 79.17% -
Total Cost 1,044,465 746,316 538,423 284,603 306,468 264,108 228,576 175.11%
-
Net Worth 31,387,950 323,390 310,709 296,326 218,039 224,655 226,965 2566.24%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 762 762 1,146 1,114 - - 389 56.49%
Div Payout % 1.55% 1.70% 3.37% 4.74% - - 37.47% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 31,387,950 323,390 310,709 296,326 218,039 224,655 226,965 2566.24%
NOSH 317,050 317,050 317,050 317,050 275,999 277,352 280,204 8.57%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.50% 5.68% 5.93% 7.58% 0.70% 0.82% 0.36% -
ROE 0.16% 13.88% 10.94% 7.93% 1.08% 1.06% 0.46% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 344.97 249.56 180.53 110.16 111.82 96.01 81.87 160.65%
EPS 15.50 14.16 10.72 8.41 0.85 0.86 0.37 1103.46%
DPS 0.24 0.24 0.36 0.40 0.00 0.00 0.14 43.19%
NAPS 99.00 1.02 0.98 1.06 0.79 0.81 0.81 2355.63%
Adjusted Per Share Value based on latest NOSH - 317,050
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 274.13 198.31 143.45 77.18 77.35 66.74 57.50 182.99%
EPS 12.31 11.25 8.52 5.89 0.59 0.60 0.26 1205.68%
DPS 0.19 0.19 0.29 0.28 0.00 0.00 0.10 53.34%
NAPS 78.6695 0.8105 0.7787 0.7427 0.5465 0.5631 0.5689 2566.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.34 1.37 1.47 1.39 1.46 1.54 1.47 -
P/RPS 0.39 0.55 0.81 1.26 1.31 1.60 1.80 -63.89%
P/EPS 8.65 9.68 13.71 16.54 171.33 178.79 396.44 -92.17%
EY 11.57 10.33 7.29 6.05 0.58 0.56 0.25 1186.02%
DY 0.18 0.18 0.25 0.29 0.00 0.00 0.09 58.67%
P/NAPS 0.01 1.34 1.50 1.31 1.85 1.90 1.81 -96.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 25/08/15 29/05/15 27/02/15 24/11/14 25/08/14 27/05/14 -
Price 1.68 1.22 1.37 1.50 1.43 1.49 1.45 -
P/RPS 0.49 0.49 0.76 1.36 1.28 1.55 1.77 -57.49%
P/EPS 10.84 8.62 12.78 17.84 167.81 172.98 391.05 -90.82%
EY 9.22 11.60 7.83 5.60 0.60 0.58 0.26 977.03%
DY 0.14 0.20 0.26 0.27 0.00 0.00 0.10 25.12%
P/NAPS 0.02 1.20 1.40 1.42 1.81 1.84 1.79 -94.98%

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