[SCABLE] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -6.9%
YoY- -60.92%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,475,533 572,355 229,410 261,433 350,305 186,606 26,577 95.19%
PBT 47,134 40,903 4,003 8,352 22,033 12,030 1,235 83.38%
Tax -15,097 -6,971 -3,169 -3,625 -4,373 -2,539 -328 89.19%
NP 32,037 33,932 834 4,727 17,660 9,491 907 81.03%
-
NP to SH 31,500 33,994 1,039 5,414 13,854 8,003 917 80.20%
-
Tax Rate 32.03% 17.04% 79.17% 43.40% 19.85% 21.11% 26.56% -
Total Cost 1,443,496 538,423 228,576 256,706 332,645 177,115 25,670 95.61%
-
Net Worth 329,731 310,709 226,965 152,133 119,079 110,683 79,970 26.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 31 1,146 389 1,588 338 - - -
Div Payout % 0.10% 3.37% 37.47% 29.35% 2.44% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 329,731 310,709 226,965 152,133 119,079 110,683 79,970 26.60%
NOSH 317,050 317,050 280,204 155,238 135,317 134,980 106,627 19.89%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.17% 5.93% 0.36% 1.81% 5.04% 5.09% 3.41% -
ROE 9.55% 10.94% 0.46% 3.56% 11.63% 7.23% 1.15% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 465.39 180.53 81.87 168.41 258.88 138.25 24.92 62.81%
EPS 9.94 10.72 0.37 3.49 10.24 5.93 0.86 50.30%
DPS 0.01 0.36 0.14 1.02 0.25 0.00 0.00 -
NAPS 1.04 0.98 0.81 0.98 0.88 0.82 0.75 5.59%
Adjusted Per Share Value based on latest NOSH - 155,238
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 369.82 143.45 57.50 65.52 87.80 46.77 6.66 95.20%
EPS 7.90 8.52 0.26 1.36 3.47 2.01 0.23 80.19%
DPS 0.01 0.29 0.10 0.40 0.08 0.00 0.00 -
NAPS 0.8264 0.7787 0.5689 0.3813 0.2985 0.2774 0.2004 26.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 1.64 1.47 1.47 1.38 1.94 1.28 0.00 -
P/RPS 0.35 0.81 1.80 0.82 0.75 0.93 0.00 -
P/EPS 16.51 13.71 396.44 39.57 18.95 21.59 0.00 -
EY 6.06 7.29 0.25 2.53 5.28 4.63 0.00 -
DY 0.01 0.25 0.09 0.74 0.13 0.00 0.00 -
P/NAPS 1.58 1.50 1.81 1.41 2.20 1.56 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 27/05/14 27/05/13 21/05/12 27/05/11 - -
Price 1.40 1.37 1.45 1.72 1.70 1.29 0.00 -
P/RPS 0.30 0.76 1.77 1.02 0.66 0.93 0.00 -
P/EPS 14.09 12.78 391.05 49.32 16.60 21.76 0.00 -
EY 7.10 7.83 0.26 2.03 6.02 4.60 0.00 -
DY 0.01 0.26 0.10 0.60 0.15 0.00 0.00 -
P/NAPS 1.35 1.40 1.79 1.76 1.93 1.57 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