[SCABLE] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 7.11%
YoY- -80.81%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 307,954 308,616 266,291 229,410 208,711 213,924 244,535 16.56%
PBT 26,744 7,160 5,993 4,003 3,362 3,373 5,859 174.41%
Tax -3,393 -5,012 -3,810 -3,169 -2,606 -1,188 -2,876 11.61%
NP 23,351 2,148 2,183 834 756 2,185 2,983 292.77%
-
NP to SH 23,500 2,352 2,389 1,039 970 2,362 3,844 233.24%
-
Tax Rate 12.69% 70.00% 63.57% 79.17% 77.51% 35.22% 49.09% -
Total Cost 284,603 306,468 264,108 228,576 207,955 211,739 241,552 11.52%
-
Net Worth 296,326 218,039 224,655 226,965 249,714 200,444 152,600 55.45%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,114 - - 389 777 1,302 1,639 -22.64%
Div Payout % 4.74% - - 37.47% 80.14% 55.15% 42.66% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 296,326 218,039 224,655 226,965 249,714 200,444 152,600 55.45%
NOSH 317,050 275,999 277,352 280,204 312,142 250,555 155,714 60.43%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.58% 0.70% 0.82% 0.36% 0.36% 1.02% 1.22% -
ROE 7.93% 1.08% 1.06% 0.46% 0.39% 1.18% 2.52% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 110.16 111.82 96.01 81.87 66.86 85.38 157.04 -21.00%
EPS 8.41 0.85 0.86 0.37 0.31 0.94 2.47 125.82%
DPS 0.40 0.00 0.00 0.14 0.25 0.52 1.05 -47.35%
NAPS 1.06 0.79 0.81 0.81 0.80 0.80 0.98 5.35%
Adjusted Per Share Value based on latest NOSH - 280,204
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.18 77.35 66.74 57.50 52.31 53.62 61.29 16.56%
EPS 5.89 0.59 0.60 0.26 0.24 0.59 0.96 234.03%
DPS 0.28 0.00 0.00 0.10 0.19 0.33 0.41 -22.39%
NAPS 0.7427 0.5465 0.5631 0.5689 0.6259 0.5024 0.3825 55.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.39 1.46 1.54 1.47 1.57 1.67 1.65 -
P/RPS 1.26 1.31 1.60 1.80 2.35 1.96 1.05 12.88%
P/EPS 16.54 171.33 178.79 396.44 505.22 177.15 66.84 -60.48%
EY 6.05 0.58 0.56 0.25 0.20 0.56 1.50 152.73%
DY 0.29 0.00 0.00 0.09 0.16 0.31 0.64 -40.92%
P/NAPS 1.31 1.85 1.90 1.81 1.96 2.09 1.68 -15.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 25/08/14 27/05/14 28/02/14 20/11/13 29/08/13 -
Price 1.50 1.43 1.49 1.45 1.48 1.57 1.86 -
P/RPS 1.36 1.28 1.55 1.77 2.21 1.84 1.18 9.89%
P/EPS 17.84 167.81 172.98 391.05 476.26 166.54 75.35 -61.62%
EY 5.60 0.60 0.58 0.26 0.21 0.60 1.33 160.06%
DY 0.27 0.00 0.00 0.10 0.17 0.33 0.57 -39.15%
P/NAPS 1.42 1.81 1.84 1.79 1.85 1.96 1.90 -17.60%

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