[SCABLE] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -10.99%
YoY- 73.11%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 268,577 307,206 335,415 350,305 368,310 314,482 245,990 6.00%
PBT 9,712 10,058 18,817 22,033 24,287 26,924 16,602 -29.93%
Tax -3,873 -2,085 -3,497 -4,373 -4,932 -6,418 -3,904 -0.52%
NP 5,839 7,973 15,320 17,660 19,355 20,506 12,698 -40.28%
-
NP to SH 5,815 7,640 12,176 13,854 15,564 16,074 10,383 -31.93%
-
Tax Rate 39.88% 20.73% 18.58% 19.85% 20.31% 23.84% 23.52% -
Total Cost 262,738 299,233 320,095 332,645 348,955 293,976 233,292 8.20%
-
Net Worth 172,317 0 119,004 119,079 120,452 117,495 113,640 31.82%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,200 1,013 676 338 338 - - -
Div Payout % 20.65% 13.27% 5.56% 2.44% 2.17% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 172,317 0 119,004 119,079 120,452 117,495 113,640 31.82%
NOSH 210,142 134,901 135,232 135,317 135,339 135,052 135,285 33.94%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.17% 2.60% 4.57% 5.04% 5.26% 6.52% 5.16% -
ROE 3.37% 0.00% 10.23% 11.63% 12.92% 13.68% 9.14% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 127.81 227.73 248.03 258.88 272.14 232.86 181.83 -20.85%
EPS 2.77 5.66 9.00 10.24 11.50 11.90 7.67 -49.12%
DPS 0.57 0.75 0.50 0.25 0.25 0.00 0.00 -
NAPS 0.82 0.00 0.88 0.88 0.89 0.87 0.84 -1.58%
Adjusted Per Share Value based on latest NOSH - 135,317
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 67.32 77.00 84.07 87.80 92.31 78.82 61.65 6.01%
EPS 1.46 1.91 3.05 3.47 3.90 4.03 2.60 -31.81%
DPS 0.30 0.25 0.17 0.08 0.08 0.00 0.00 -
NAPS 0.4319 0.00 0.2983 0.2985 0.3019 0.2945 0.2848 31.82%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.64 1.57 1.84 1.94 1.97 1.86 1.55 -
P/RPS 1.28 0.69 0.74 0.75 0.72 0.80 0.85 31.21%
P/EPS 59.27 27.72 20.44 18.95 17.13 15.63 20.20 104.28%
EY 1.69 3.61 4.89 5.28 5.84 6.40 4.95 -50.99%
DY 0.35 0.48 0.27 0.13 0.13 0.00 0.00 -
P/NAPS 2.00 0.00 2.09 2.20 2.21 2.14 1.85 5.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 24/08/12 21/05/12 20/02/12 21/11/11 22/08/11 -
Price 1.29 1.55 1.67 1.70 2.04 2.00 2.04 -
P/RPS 1.01 0.68 0.67 0.66 0.75 0.86 1.12 -6.63%
P/EPS 46.62 27.37 18.55 16.60 17.74 16.80 26.58 45.19%
EY 2.15 3.65 5.39 6.02 5.64 5.95 3.76 -30.99%
DY 0.44 0.48 0.30 0.15 0.12 0.00 0.00 -
P/NAPS 1.57 0.00 1.90 1.93 2.29 2.30 2.43 -25.16%

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