[SCABLE] YoY Annualized Quarter 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- 503.52%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,007,404 1,457,820 1,374,440 316,836 234,040 262,616 334,636 20.14%
PBT 32,252 23,080 66,104 9,468 6,904 12,344 21,360 7.10%
Tax -16,864 -7,460 -18,356 -4,044 -1,792 -2,784 -5,020 22.35%
NP 15,388 15,620 47,748 5,424 5,112 9,560 16,340 -0.99%
-
NP to SH 15,472 14,280 47,468 5,492 5,216 6,820 13,660 2.09%
-
Tax Rate 52.29% 32.32% 27.77% 42.71% 25.96% 22.55% 23.50% -
Total Cost 992,016 1,442,200 1,326,692 311,412 228,928 253,056 318,296 20.83%
-
Net Worth 332,902 329,731 310,709 226,965 152,133 119,079 110,683 20.12%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 126 - 1,552 - - -
Div Payout % - - 0.27% - 29.76% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 332,902 329,731 310,709 226,965 152,133 119,079 110,683 20.12%
NOSH 317,050 317,050 317,050 280,204 155,238 135,317 134,980 15.27%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 1.53% 1.07% 3.47% 1.71% 2.18% 3.64% 4.88% -
ROE 4.65% 4.33% 15.28% 2.42% 3.43% 5.73% 12.34% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 317.74 459.81 433.51 113.07 150.76 194.07 247.91 4.21%
EPS 4.88 4.52 14.96 1.96 3.36 5.04 10.12 -11.43%
DPS 0.00 0.00 0.04 0.00 1.00 0.00 0.00 -
NAPS 1.05 1.04 0.98 0.81 0.98 0.88 0.82 4.20%
Adjusted Per Share Value based on latest NOSH - 280,204
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 252.49 365.38 344.48 79.41 58.66 65.82 83.87 20.14%
EPS 3.88 3.58 11.90 1.38 1.31 1.71 3.42 2.12%
DPS 0.00 0.00 0.03 0.00 0.39 0.00 0.00 -
NAPS 0.8344 0.8264 0.7787 0.5689 0.3813 0.2985 0.2774 20.12%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.06 1.64 1.47 1.47 1.38 1.94 1.28 -
P/RPS 0.33 0.36 0.34 1.30 0.92 1.00 0.52 -7.29%
P/EPS 21.72 36.41 9.82 75.00 41.07 38.49 12.65 9.41%
EY 4.60 2.75 10.18 1.33 2.43 2.60 7.91 -8.63%
DY 0.00 0.00 0.03 0.00 0.72 0.00 0.00 -
P/NAPS 1.01 1.58 1.50 1.81 1.41 2.20 1.56 -6.98%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/05/17 26/05/16 29/05/15 27/05/14 27/05/13 21/05/12 27/05/11 -
Price 1.07 1.40 1.37 1.45 1.72 1.70 1.29 -
P/RPS 0.34 0.30 0.32 1.28 1.14 0.88 0.52 -6.83%
P/EPS 21.93 31.08 9.15 73.98 51.19 33.73 12.75 9.45%
EY 4.56 3.22 10.93 1.35 1.95 2.96 7.84 -8.62%
DY 0.00 0.00 0.03 0.00 0.58 0.00 0.00 -
P/NAPS 1.02 1.35 1.40 1.79 1.76 1.93 1.57 -6.92%

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