[SCABLE] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 44.66%
YoY- 3171.8%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,454,688 1,093,734 791,237 572,355 307,954 308,616 266,291 209.21%
PBT 57,890 61,124 55,264 40,903 26,744 7,160 5,993 351.69%
Tax -17,821 -11,855 -10,343 -6,971 -3,393 -5,012 -3,810 178.90%
NP 40,069 49,269 44,921 33,932 23,351 2,148 2,183 592.15%
-
NP to SH 39,797 49,134 44,882 33,994 23,500 2,352 2,389 548.92%
-
Tax Rate 30.78% 19.40% 18.72% 17.04% 12.69% 70.00% 63.57% -
Total Cost 1,414,619 1,044,465 746,316 538,423 284,603 306,468 264,108 205.19%
-
Net Worth 326,561 31,387,950 323,390 310,709 296,326 218,039 224,655 28.23%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 63 762 762 1,146 1,114 - - -
Div Payout % 0.16% 1.55% 1.70% 3.37% 4.74% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 326,561 31,387,950 323,390 310,709 296,326 218,039 224,655 28.23%
NOSH 317,050 317,050 317,050 317,050 317,050 275,999 277,352 9.30%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.75% 4.50% 5.68% 5.93% 7.58% 0.70% 0.82% -
ROE 12.19% 0.16% 13.88% 10.94% 7.93% 1.08% 1.06% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 458.82 344.97 249.56 180.53 110.16 111.82 96.01 182.90%
EPS 12.55 15.50 14.16 10.72 8.41 0.85 0.86 494.25%
DPS 0.02 0.24 0.24 0.36 0.40 0.00 0.00 -
NAPS 1.03 99.00 1.02 0.98 1.06 0.79 0.81 17.32%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 364.60 274.13 198.31 143.45 77.18 77.35 66.74 209.22%
EPS 9.97 12.31 11.25 8.52 5.89 0.59 0.60 547.84%
DPS 0.02 0.19 0.19 0.29 0.28 0.00 0.00 -
NAPS 0.8185 78.6695 0.8105 0.7787 0.7427 0.5465 0.5631 28.23%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.72 1.34 1.37 1.47 1.39 1.46 1.54 -
P/RPS 0.37 0.39 0.55 0.81 1.26 1.31 1.60 -62.22%
P/EPS 13.70 8.65 9.68 13.71 16.54 171.33 178.79 -81.87%
EY 7.30 11.57 10.33 7.29 6.05 0.58 0.56 451.30%
DY 0.01 0.18 0.18 0.25 0.29 0.00 0.00 -
P/NAPS 1.67 0.01 1.34 1.50 1.31 1.85 1.90 -8.22%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 25/08/15 29/05/15 27/02/15 24/11/14 25/08/14 -
Price 1.64 1.68 1.22 1.37 1.50 1.43 1.49 -
P/RPS 0.36 0.49 0.49 0.76 1.36 1.28 1.55 -62.11%
P/EPS 13.07 10.84 8.62 12.78 17.84 167.81 172.98 -82.04%
EY 7.65 9.22 11.60 7.83 5.60 0.60 0.58 455.62%
DY 0.01 0.14 0.20 0.26 0.27 0.00 0.00 -
P/NAPS 1.59 0.02 1.20 1.40 1.42 1.81 1.84 -9.25%

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