[SCABLE] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 45.38%
YoY- 772.74%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 368,310 314,482 245,990 186,606 129,524 77,066 46,655 294.98%
PBT 24,287 26,924 16,602 12,030 7,925 2,965 1,875 448.97%
Tax -4,932 -6,418 -3,904 -2,539 -1,612 -849 -525 343.40%
NP 19,355 20,506 12,698 9,491 6,313 2,116 1,350 487.30%
-
NP to SH 15,564 16,074 10,383 8,003 5,505 2,156 1,378 401.18%
-
Tax Rate 20.31% 23.84% 23.52% 21.11% 20.34% 28.63% 28.00% -
Total Cost 348,955 293,976 233,292 177,115 123,211 74,950 45,305 288.56%
-
Net Worth 120,452 117,495 113,640 110,683 95,499 84,981 84,921 26.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 338 - - - - - - -
Div Payout % 2.17% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 120,452 117,495 113,640 110,683 95,499 84,981 84,921 26.16%
NOSH 135,339 135,052 135,285 134,980 120,885 119,692 121,315 7.54%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.26% 6.52% 5.16% 5.09% 4.87% 2.75% 2.89% -
ROE 12.92% 13.68% 9.14% 7.23% 5.76% 2.54% 1.62% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 272.14 232.86 181.83 138.25 107.15 64.39 38.46 267.26%
EPS 11.50 11.90 7.67 5.93 4.55 1.80 1.14 364.90%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.84 0.82 0.79 0.71 0.70 17.31%
Adjusted Per Share Value based on latest NOSH - 134,980
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 92.31 78.82 61.65 46.77 32.46 19.32 11.69 295.05%
EPS 3.90 4.03 2.60 2.01 1.38 0.54 0.35 396.69%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3019 0.2945 0.2848 0.2774 0.2394 0.213 0.2128 26.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.97 1.86 1.55 1.28 1.21 1.03 0.79 -
P/RPS 0.72 0.80 0.85 0.93 1.13 1.60 2.05 -50.12%
P/EPS 17.13 15.63 20.20 21.59 26.57 57.18 69.55 -60.60%
EY 5.84 6.40 4.95 4.63 3.76 1.75 1.44 153.66%
DY 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.14 1.85 1.56 1.53 1.45 1.13 56.19%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 21/11/11 22/08/11 27/05/11 21/02/11 - - -
Price 2.04 2.00 2.04 1.29 1.36 0.00 0.00 -
P/RPS 0.75 0.86 1.12 0.93 1.27 0.00 0.00 -
P/EPS 17.74 16.80 26.58 21.76 29.86 0.00 0.00 -
EY 5.64 5.95 3.76 4.60 3.35 0.00 0.00 -
DY 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.30 2.43 1.57 1.72 0.00 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