[SCABLE] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -58.93%
YoY- -83.32%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,299,777 1,454,688 307,954 208,711 268,577 368,310 129,524 46.81%
PBT 34,258 57,890 26,744 3,362 9,712 24,287 7,925 27.60%
Tax -14,229 -17,821 -3,393 -2,606 -3,873 -4,932 -1,612 43.71%
NP 20,029 40,069 23,351 756 5,839 19,355 6,313 21.19%
-
NP to SH 19,116 39,797 23,500 970 5,815 15,564 5,505 23.03%
-
Tax Rate 41.53% 30.78% 12.69% 77.51% 39.88% 20.31% 20.34% -
Total Cost 1,279,748 1,414,619 284,603 207,955 262,738 348,955 123,211 47.65%
-
Net Worth 332,902 326,561 296,326 249,714 172,317 120,452 95,499 23.11%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 253 63 1,114 777 1,200 338 - -
Div Payout % 1.33% 0.16% 4.74% 80.14% 20.65% 2.17% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 332,902 326,561 296,326 249,714 172,317 120,452 95,499 23.11%
NOSH 317,050 317,050 317,050 312,142 210,142 135,339 120,885 17.41%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.54% 2.75% 7.58% 0.36% 2.17% 5.26% 4.87% -
ROE 5.74% 12.19% 7.93% 0.39% 3.37% 12.92% 5.76% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 409.96 458.82 110.16 66.86 127.81 272.14 107.15 25.03%
EPS 6.03 12.55 8.41 0.31 2.77 11.50 4.55 4.80%
DPS 0.08 0.02 0.40 0.25 0.57 0.25 0.00 -
NAPS 1.05 1.03 1.06 0.80 0.82 0.89 0.79 4.85%
Adjusted Per Share Value based on latest NOSH - 312,142
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 325.77 364.60 77.18 52.31 67.32 92.31 32.46 46.81%
EPS 4.79 9.97 5.89 0.24 1.46 3.90 1.38 23.02%
DPS 0.06 0.02 0.28 0.19 0.30 0.08 0.00 -
NAPS 0.8344 0.8185 0.7427 0.6259 0.4319 0.3019 0.2394 23.10%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.04 1.72 1.39 1.57 1.64 1.97 1.21 -
P/RPS 0.25 0.37 1.26 2.35 1.28 0.72 1.13 -22.21%
P/EPS 17.25 13.70 16.54 505.22 59.27 17.13 26.57 -6.94%
EY 5.80 7.30 6.05 0.20 1.69 5.84 3.76 7.48%
DY 0.08 0.01 0.29 0.16 0.35 0.13 0.00 -
P/NAPS 0.99 1.67 1.31 1.96 2.00 2.21 1.53 -6.99%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 28/02/14 28/02/13 20/02/12 21/02/11 -
Price 1.06 1.64 1.50 1.48 1.29 2.04 1.36 -
P/RPS 0.26 0.36 1.36 2.21 1.01 0.75 1.27 -23.21%
P/EPS 17.58 13.07 17.84 476.26 46.62 17.74 29.86 -8.44%
EY 5.69 7.65 5.60 0.21 2.15 5.64 3.35 9.22%
DY 0.08 0.01 0.27 0.17 0.44 0.12 0.00 -
P/NAPS 1.01 1.59 1.42 1.85 1.57 2.29 1.72 -8.48%

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