Southern Cable Group Berhad (KLSE:SCGBHD)
Malaysia
· Delayed Price · Currency is MYR 2.090
-0.010 (-0.48%)
At close: Dec 5, 2025
KLSE:SCGBHD Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2019 |
| Revenue | 1,593 | 1,347 | 1,053 | 875.88 | 659.94 | 562.73 | Upgrade
|
| Revenue Growth (YoY) | 20.88% | 27.91% | 20.23% | 32.72% | 17.27% | -14.31% | Upgrade
|
| Cost of Revenue | 1,376 | 1,212 | 979.2 | 824.16 | 620.7 | 506.83 | Upgrade
|
| Gross Profit | 216.79 | 135.24 | 73.88 | 51.72 | 39.24 | 55.9 | Upgrade
|
| Selling, General & Admin | 53.65 | 37.44 | 29.78 | 24.3 | 21.49 | 21.56 | Upgrade
|
| Other Operating Expenses | -2.8 | -2.74 | -2.05 | -1.02 | -0.77 | -0.49 | Upgrade
|
| Operating Expenses | 52.62 | 36.46 | 28.13 | 24.9 | 20.72 | 21.08 | Upgrade
|
| Operating Income | 164.18 | 98.79 | 45.75 | 26.81 | 18.52 | 34.82 | Upgrade
|
| Interest Expense | -12.02 | -9.57 | -9.46 | -8.34 | -5.84 | -6.4 | Upgrade
|
| Interest & Investment Income | 1.39 | 1.39 | 0.76 | 0.19 | 1.01 | 1.55 | Upgrade
|
| Currency Exchange Gain (Loss) | 1.63 | 1.63 | 1.73 | 1.1 | 0.57 | - | Upgrade
|
| EBT Excluding Unusual Items | 155.17 | 92.24 | 38.78 | 19.77 | 14.26 | 29.98 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 0.27 | 0.01 | 0.05 | 0.04 | Upgrade
|
| Pretax Income | 155.23 | 92.3 | 39.05 | 19.86 | 14.31 | 30.01 | Upgrade
|
| Income Tax Expense | 35.22 | 19.98 | 9.61 | 5.31 | 3.4 | 8.75 | Upgrade
|
| Net Income | 120 | 72.32 | 29.44 | 14.54 | 10.91 | 21.26 | Upgrade
|
| Net Income to Common | 120 | 72.32 | 29.44 | 14.54 | 10.91 | 21.26 | Upgrade
|
| Net Income Growth | 101.68% | 145.67% | 102.39% | 33.36% | -48.71% | -25.52% | Upgrade
|
| Shares Outstanding (Basic) | 924 | 839 | 800 | 800 | 800 | 800 | Upgrade
|
| Shares Outstanding (Diluted) | 1,122 | 1,033 | 876 | 814 | 800 | 800 | Upgrade
|
| Shares Change (YoY) | 16.19% | 17.98% | 7.64% | 1.69% | - | 35.44% | Upgrade
|
| EPS (Basic) | 0.13 | 0.09 | 0.04 | 0.02 | 0.01 | 0.03 | Upgrade
|
| EPS (Diluted) | 0.11 | 0.07 | 0.03 | 0.02 | 0.01 | 0.03 | Upgrade
|
| EPS Growth | 73.59% | 108.34% | 87.70% | 31.62% | -48.83% | -45.01% | Upgrade
|
| Free Cash Flow | -53.39 | -36.94 | 115.18 | -53.72 | -125.78 | 39.52 | Upgrade
|
| Free Cash Flow Per Share | -0.05 | -0.04 | 0.13 | -0.07 | -0.16 | 0.05 | Upgrade
|
| Dividend Per Share | 0.021 | 0.016 | 0.007 | 0.003 | 0.002 | 0.004 | Upgrade
|
| Dividend Growth | 36.67% | 113.33% | 167.86% | 33.33% | -47.50% | - | Upgrade
|
| Gross Margin | 13.61% | 10.04% | 7.02% | 5.90% | 5.95% | 9.93% | Upgrade
|
| Operating Margin | 10.31% | 7.33% | 4.34% | 3.06% | 2.81% | 6.19% | Upgrade
|
| Profit Margin | 7.54% | 5.37% | 2.79% | 1.66% | 1.65% | 3.78% | Upgrade
|
| Free Cash Flow Margin | -3.35% | -2.74% | 10.94% | -6.13% | -19.06% | 7.02% | Upgrade
|
| EBITDA | 175.39 | 107.62 | 52.69 | 32.66 | 23.23 | 38.22 | Upgrade
|
| EBITDA Margin | 11.01% | 7.99% | 5.00% | 3.73% | 3.52% | 6.79% | Upgrade
|
| D&A For EBITDA | 11.21 | 8.84 | 6.94 | 5.84 | 4.71 | 3.4 | Upgrade
|
| EBIT | 164.18 | 98.79 | 45.75 | 26.81 | 18.52 | 34.82 | Upgrade
|
| EBIT Margin | 10.31% | 7.33% | 4.34% | 3.06% | 2.81% | 6.19% | Upgrade
|
| Effective Tax Rate | 22.69% | 21.65% | 24.62% | 26.76% | 23.79% | 29.16% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.