[SCABLE] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -20.85%
YoY- -7.34%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,299,777 1,447,294 1,518,328 1,475,533 1,454,688 1,093,734 791,237 39.01%
PBT 34,258 45,234 39,381 47,134 57,890 61,124 55,264 -27.19%
Tax -14,229 -16,876 -13,869 -15,097 -17,821 -11,855 -10,343 23.57%
NP 20,029 28,358 25,512 32,037 40,069 49,269 44,921 -41.49%
-
NP to SH 19,116 27,184 24,610 31,500 39,797 49,134 44,882 -43.24%
-
Tax Rate 41.53% 37.31% 35.22% 32.03% 30.78% 19.40% 18.72% -
Total Cost 1,279,748 1,418,936 1,492,816 1,443,496 1,414,619 1,044,465 746,316 43.02%
-
Net Worth 332,902 329,731 339,243 329,731 326,561 31,387,950 323,390 1.94%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 253 158 158 31 63 762 762 -51.89%
Div Payout % 1.33% 0.58% 0.64% 0.10% 0.16% 1.55% 1.70% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 332,902 329,731 339,243 329,731 326,561 31,387,950 323,390 1.94%
NOSH 317,050 317,050 317,050 317,050 317,050 317,050 317,050 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.54% 1.96% 1.68% 2.17% 2.75% 4.50% 5.68% -
ROE 5.74% 8.24% 7.25% 9.55% 12.19% 0.16% 13.88% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 409.96 456.49 478.89 465.39 458.82 344.97 249.56 39.01%
EPS 6.03 8.57 7.76 9.94 12.55 15.50 14.16 -43.25%
DPS 0.08 0.05 0.05 0.01 0.02 0.24 0.24 -51.76%
NAPS 1.05 1.04 1.07 1.04 1.03 99.00 1.02 1.94%
Adjusted Per Share Value based on latest NOSH - 317,050
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 325.77 362.74 380.55 369.82 364.60 274.13 198.31 39.01%
EPS 4.79 6.81 6.17 7.90 9.97 12.31 11.25 -43.25%
DPS 0.06 0.04 0.04 0.01 0.02 0.19 0.19 -53.46%
NAPS 0.8344 0.8264 0.8503 0.8264 0.8185 78.6695 0.8105 1.94%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.04 1.23 1.30 1.64 1.72 1.34 1.37 -
P/RPS 0.25 0.27 0.27 0.35 0.37 0.39 0.55 -40.74%
P/EPS 17.25 14.35 16.75 16.51 13.70 8.65 9.68 46.72%
EY 5.80 6.97 5.97 6.06 7.30 11.57 10.33 -31.82%
DY 0.08 0.04 0.04 0.01 0.01 0.18 0.18 -41.61%
P/NAPS 0.99 1.18 1.21 1.58 1.67 0.01 1.34 -18.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 23/08/16 26/05/16 26/02/16 26/11/15 25/08/15 -
Price 1.06 1.21 1.29 1.40 1.64 1.68 1.22 -
P/RPS 0.26 0.27 0.27 0.30 0.36 0.49 0.49 -34.33%
P/EPS 17.58 14.11 16.62 14.09 13.07 10.84 8.62 60.47%
EY 5.69 7.09 6.02 7.10 7.65 9.22 11.60 -37.66%
DY 0.08 0.04 0.04 0.01 0.01 0.14 0.20 -45.56%
P/NAPS 1.01 1.16 1.21 1.35 1.59 0.02 1.20 -10.80%

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