[SCABLE] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -12.11%
YoY- 17.27%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 791,237 266,291 244,535 335,415 245,990 46,655 76.09%
PBT 55,264 5,993 5,859 18,817 16,602 1,875 96.66%
Tax -10,343 -3,810 -2,876 -3,497 -3,904 -525 81.44%
NP 44,921 2,183 2,983 15,320 12,698 1,350 101.49%
-
NP to SH 44,882 2,389 3,844 12,176 10,383 1,378 100.63%
-
Tax Rate 18.72% 63.57% 49.09% 18.58% 23.52% 28.00% -
Total Cost 746,316 264,108 241,552 320,095 233,292 45,305 75.07%
-
Net Worth 323,390 224,655 152,600 119,004 113,640 84,921 30.64%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 762 - 1,639 676 - - -
Div Payout % 1.70% - 42.66% 5.56% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 323,390 224,655 152,600 119,004 113,640 84,921 30.64%
NOSH 317,050 277,352 155,714 135,232 135,285 121,315 21.17%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.68% 0.82% 1.22% 4.57% 5.16% 2.89% -
ROE 13.88% 1.06% 2.52% 10.23% 9.14% 1.62% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 249.56 96.01 157.04 248.03 181.83 38.46 45.32%
EPS 14.16 0.86 2.47 9.00 7.67 1.14 65.46%
DPS 0.24 0.00 1.05 0.50 0.00 0.00 -
NAPS 1.02 0.81 0.98 0.88 0.84 0.70 7.81%
Adjusted Per Share Value based on latest NOSH - 135,232
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 198.31 66.74 61.29 84.07 61.65 11.69 76.10%
EPS 11.25 0.60 0.96 3.05 2.60 0.35 100.10%
DPS 0.19 0.00 0.41 0.17 0.00 0.00 -
NAPS 0.8105 0.5631 0.3825 0.2983 0.2848 0.2128 30.64%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.37 1.54 1.65 1.84 1.55 0.79 -
P/RPS 0.55 1.60 1.05 0.74 0.85 2.05 -23.12%
P/EPS 9.68 178.79 66.84 20.44 20.20 69.55 -32.57%
EY 10.33 0.56 1.50 4.89 4.95 1.44 48.27%
DY 0.18 0.00 0.64 0.27 0.00 0.00 -
P/NAPS 1.34 1.90 1.68 2.09 1.85 1.13 3.46%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/15 25/08/14 29/08/13 24/08/12 22/08/11 - -
Price 1.22 1.49 1.86 1.67 2.04 0.00 -
P/RPS 0.49 1.55 1.18 0.67 1.12 0.00 -
P/EPS 8.62 172.98 75.35 18.55 26.58 0.00 -
EY 11.60 0.58 1.33 5.39 3.76 0.00 -
DY 0.20 0.00 0.57 0.30 0.00 0.00 -
P/NAPS 1.20 1.84 1.90 1.90 2.43 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