[SCGBHD] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -31.69%
YoY- 74.96%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Revenue 984,705 841,724 625,998 151,560 86.59%
PBT 29,029 17,251 17,329 9,675 44.23%
Tax -7,449 -4,403 -4,492 -2,338 47.14%
NP 21,580 12,848 12,837 7,337 43.27%
-
NP to SH 21,580 12,848 12,837 7,337 43.27%
-
Tax Rate 25.66% 25.52% 25.92% 24.17% -
Total Cost 963,125 828,876 613,161 144,223 88.31%
-
Net Worth 303,999 279,999 272,000 194,915 15.96%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Div 2,240 1,679 3,200 - -
Div Payout % 10.38% 13.08% 24.93% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Net Worth 303,999 279,999 272,000 194,915 15.96%
NOSH 800,000 800,000 800,000 590,652 10.64%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
NP Margin 2.19% 1.53% 2.05% 4.84% -
ROE 7.10% 4.59% 4.72% 3.76% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 123.09 105.22 78.25 25.66 68.65%
EPS 2.70 1.61 1.60 1.24 29.61%
DPS 0.28 0.21 0.40 0.00 -
NAPS 0.38 0.35 0.34 0.33 4.81%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 111.84 95.60 71.10 17.21 86.61%
EPS 2.45 1.46 1.46 0.83 43.44%
DPS 0.25 0.19 0.36 0.00 -
NAPS 0.3453 0.318 0.3089 0.2214 15.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 29/09/23 30/09/22 30/09/21 - -
Price 0.345 0.335 0.48 0.00 -
P/RPS 0.28 0.32 0.61 0.00 -
P/EPS 12.79 20.86 29.91 0.00 -
EY 7.82 4.79 3.34 0.00 -
DY 0.81 0.63 0.83 0.00 -
P/NAPS 0.91 0.96 1.41 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 29/11/23 29/11/22 26/11/21 - -
Price 0.385 0.30 0.425 0.00 -
P/RPS 0.31 0.29 0.54 0.00 -
P/EPS 14.27 18.68 26.49 0.00 -
EY 7.01 5.35 3.78 0.00 -
DY 0.73 0.70 0.94 0.00 -
P/NAPS 1.01 0.86 1.25 0.00 -

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