[SCABLE] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -49.33%
YoY- -84.7%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,299,777 1,454,688 307,954 208,711 268,578 368,310 130,852 46.56%
PBT 34,258 57,890 26,743 3,357 9,712 24,316 7,927 27.59%
Tax -14,229 -17,821 -3,393 -2,555 -3,872 -5,029 -1,707 42.34%
NP 20,029 40,069 23,350 802 5,840 19,287 6,220 21.49%
-
NP to SH 19,116 39,797 23,499 910 5,947 15,514 5,433 23.30%
-
Tax Rate 41.53% 30.78% 12.69% 76.11% 39.87% 20.68% 21.53% -
Total Cost 1,279,748 1,414,619 284,604 207,909 262,738 349,023 124,632 47.37%
-
Net Worth 332,865 326,561 296,182 177,560 121,276 120,169 91,126 24.07%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 95 15,852 698 332 369 - - -
Div Payout % 0.50% 39.83% 2.97% 36.59% 6.22% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 332,865 326,561 296,182 177,560 121,276 120,169 91,126 24.07%
NOSH 317,050 317,050 317,050 221,951 147,898 135,021 115,350 18.33%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.54% 2.75% 7.58% 0.38% 2.17% 5.24% 4.75% -
ROE 5.74% 12.19% 7.93% 0.51% 4.90% 12.91% 5.96% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 410.01 458.82 110.21 94.03 181.60 272.78 113.44 23.85%
EPS 6.03 12.55 8.41 0.41 3.22 11.49 4.71 4.19%
DPS 0.03 5.00 0.25 0.15 0.25 0.00 0.00 -
NAPS 1.05 1.03 1.06 0.80 0.82 0.89 0.79 4.85%
Adjusted Per Share Value based on latest NOSH - 312,142
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 325.77 364.60 77.18 52.31 67.32 92.31 32.80 46.56%
EPS 4.79 9.97 5.89 0.23 1.49 3.89 1.36 23.32%
DPS 0.02 3.97 0.18 0.08 0.09 0.00 0.00 -
NAPS 0.8343 0.8185 0.7423 0.445 0.304 0.3012 0.2284 24.07%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.04 1.72 1.39 1.57 1.64 1.97 1.21 -
P/RPS 0.25 0.37 1.14 1.67 0.90 0.72 1.07 -21.50%
P/EPS 17.26 13.70 16.03 382.93 40.79 17.15 25.69 -6.40%
EY 5.80 7.30 6.24 0.26 2.45 5.83 3.89 6.87%
DY 0.00 2.91 1.80 0.10 0.15 0.00 0.00 -
P/NAPS 0.01 1.67 1.49 1.96 2.00 2.21 1.53 -56.72%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 28/02/14 28/02/13 20/02/12 21/02/11 -
Price 1.06 1.64 1.50 1.48 1.29 2.04 1.36 -
P/RPS 0.26 0.36 1.23 1.57 0.71 0.75 1.20 -22.48%
P/EPS 17.59 13.07 17.30 360.98 32.08 17.75 28.87 -7.91%
EY 5.69 7.65 5.78 0.28 3.12 5.63 3.46 8.63%
DY 0.00 3.05 1.67 0.10 0.19 0.00 0.00 -
P/NAPS 0.01 1.59 1.61 1.85 1.57 2.29 1.72 -57.56%

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