[SCGBHD] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[SCGBHD] SOUTHERN CABLE GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -14.86%
YoY- -9.8%
Quarter Report
Latest QR
Upcoming QR
SCGBHD's Result
SCGBHD's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Revenue 1,053,081 875,879 659,939 321,641 48.48%
PBT 39,049 19,859 14,306 16,576 33.05%
Tax -9,612 -5,314 -3,377 -4,460 29.16%
NP 29,437 14,545 10,929 12,116 34.43%
-
NP to SH 29,437 14,545 10,929 12,116 34.43%
-
Tax Rate 24.62% 26.76% 23.61% 26.91% -
Total Cost 1,023,644 861,334 649,010 309,525 48.98%
-
Net Worth 312,019 288,000 272,000 264,000 5.72%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Div 6,000 2,240 1,679 3,200 23.31%
Div Payout % 20.38% 15.40% 15.37% 26.41% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Net Worth 312,019 288,000 272,000 264,000 5.72%
NOSH 800,050 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
NP Margin 2.80% 1.66% 1.66% 3.77% -
ROE 9.43% 5.05% 4.02% 4.59% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
RPS 131.63 109.48 82.49 40.21 48.48%
EPS 3.68 1.82 1.37 1.51 34.57%
DPS 0.75 0.28 0.21 0.40 23.31%
NAPS 0.39 0.36 0.34 0.33 5.72%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
RPS 119.61 99.48 74.95 36.53 48.49%
EPS 3.34 1.65 1.24 1.38 34.26%
DPS 0.68 0.25 0.19 0.36 23.61%
NAPS 0.3544 0.3271 0.3089 0.2998 5.73%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 -
Price 0.42 0.29 0.405 0.485 -
P/RPS 0.32 0.26 0.49 1.21 -35.81%
P/EPS 11.41 15.95 29.65 32.02 -29.10%
EY 8.76 6.27 3.37 3.12 41.07%
DY 1.79 0.97 0.52 0.82 29.72%
P/NAPS 1.08 0.81 1.19 1.47 -9.76%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Date 27/02/24 27/02/23 24/02/22 - -
Price 0.50 0.36 0.375 0.00 -
P/RPS 0.38 0.33 0.45 0.00 -
P/EPS 13.59 19.80 27.45 0.00 -
EY 7.36 5.05 3.64 0.00 -
DY 1.50 0.78 0.56 0.00 -
P/NAPS 1.28 1.00 1.10 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