[SCABLE] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -38.55%
YoY- -69.08%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,447,294 1,093,734 308,616 213,924 307,206 314,482 77,066 62.96%
PBT 45,234 61,124 7,160 3,373 10,058 26,924 2,965 57.42%
Tax -16,876 -11,855 -5,012 -1,188 -2,085 -6,418 -849 64.51%
NP 28,358 49,269 2,148 2,185 7,973 20,506 2,116 54.05%
-
NP to SH 27,184 49,134 2,352 2,362 7,640 16,074 2,156 52.50%
-
Tax Rate 37.31% 19.40% 70.00% 35.22% 20.73% 23.84% 28.63% -
Total Cost 1,418,936 1,044,465 306,468 211,739 299,233 293,976 74,950 63.18%
-
Net Worth 329,731 31,387,950 218,039 200,444 0 117,495 84,981 25.32%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 158 762 - 1,302 1,013 - - -
Div Payout % 0.58% 1.55% - 55.15% 13.27% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 329,731 31,387,950 218,039 200,444 0 117,495 84,981 25.32%
NOSH 317,050 317,050 275,999 250,555 134,901 135,052 119,692 17.61%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.96% 4.50% 0.70% 1.02% 2.60% 6.52% 2.75% -
ROE 8.24% 0.16% 1.08% 1.18% 0.00% 13.68% 2.54% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 456.49 344.97 111.82 85.38 227.73 232.86 64.39 38.56%
EPS 8.57 15.50 0.85 0.94 5.66 11.90 1.80 29.67%
DPS 0.05 0.24 0.00 0.52 0.75 0.00 0.00 -
NAPS 1.04 99.00 0.79 0.80 0.00 0.87 0.71 6.56%
Adjusted Per Share Value based on latest NOSH - 250,555
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 362.74 274.13 77.35 53.62 77.00 78.82 19.32 62.95%
EPS 6.81 12.31 0.59 0.59 1.91 4.03 0.54 52.50%
DPS 0.04 0.19 0.00 0.33 0.25 0.00 0.00 -
NAPS 0.8264 78.6695 0.5465 0.5024 0.00 0.2945 0.213 25.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.23 1.34 1.46 1.67 1.57 1.86 1.03 -
P/RPS 0.27 0.39 1.31 1.96 0.69 0.80 1.60 -25.64%
P/EPS 14.35 8.65 171.33 177.15 27.72 15.63 57.18 -20.56%
EY 6.97 11.57 0.58 0.56 3.61 6.40 1.75 25.87%
DY 0.04 0.18 0.00 0.31 0.48 0.00 0.00 -
P/NAPS 1.18 0.01 1.85 2.09 0.00 2.14 1.45 -3.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 24/11/14 20/11/13 29/11/12 21/11/11 - -
Price 1.21 1.68 1.43 1.57 1.55 2.00 0.00 -
P/RPS 0.27 0.49 1.28 1.84 0.68 0.86 0.00 -
P/EPS 14.11 10.84 167.81 166.54 27.37 16.80 0.00 -
EY 7.09 9.22 0.60 0.60 3.65 5.95 0.00 -
DY 0.04 0.14 0.00 0.33 0.48 0.00 0.00 -
P/NAPS 1.16 0.02 1.81 1.96 0.00 2.30 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