Highlights

[SCGM] YoY Quarter Result on 2013-10-31 [#2]

Stock [SCGM]: SCGM BHD
Announcement Date 30-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Oct-2013  [#2]
Profit Trend QoQ -     -13.69%    YoY -     17.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 42,015 34,118 26,124 26,026 22,893 18,776 17,215 16.02%
  YoY % 23.15% 30.60% 0.38% 13.69% 21.93% 9.07% -
  Horiz. % 244.06% 198.19% 151.75% 151.18% 132.98% 109.07% 100.00%
PBT 6,521 5,843 4,089 3,359 3,029 1,640 2,012 21.63%
  YoY % 11.60% 42.90% 21.73% 10.89% 84.70% -18.49% -
  Horiz. % 324.11% 290.41% 203.23% 166.95% 150.55% 81.51% 100.00%
Tax -1,096 -1,050 -1,050 -660 -800 -275 -107 47.32%
  YoY % -4.38% 0.00% -59.09% 17.50% -190.91% -157.01% -
  Horiz. % 1,024.30% 981.31% 981.31% 616.82% 747.66% 257.01% 100.00%
NP 5,425 4,793 3,039 2,699 2,229 1,365 1,905 19.04%
  YoY % 13.19% 57.72% 12.60% 21.09% 63.30% -28.35% -
  Horiz. % 284.78% 251.60% 159.53% 141.68% 117.01% 71.65% 100.00%
NP to SH 5,425 4,793 3,039 2,699 2,299 1,365 1,905 19.04%
  YoY % 13.19% 57.72% 12.60% 17.40% 68.42% -28.35% -
  Horiz. % 284.78% 251.60% 159.53% 141.68% 120.68% 71.65% 100.00%
Tax Rate 16.81 % 17.97 % 25.68 % 19.65 % 26.41 % 16.77 % 5.32 % 21.12%
  YoY % -6.46% -30.02% 30.69% -25.60% 57.48% 215.23% -
  Horiz. % 315.98% 337.78% 482.71% 369.36% 496.43% 315.23% 100.00%
Total Cost 36,590 29,325 23,085 23,327 20,664 17,411 15,310 15.61%
  YoY % 24.77% 27.03% -1.04% 12.89% 18.68% 13.72% -
  Horiz. % 238.99% 191.54% 150.78% 152.36% 134.97% 113.72% 100.00%
Net Worth 116,621 76,207 70,344 69,381 64,569 60,243 56,781 12.73%
  YoY % 53.03% 8.33% 1.39% 7.45% 7.18% 6.10% -
  Horiz. % 205.39% 134.21% 123.89% 122.19% 113.72% 106.10% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 2,640 4,805 15 - - - - -
  YoY % -45.06% 29,942.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16,506.19% 30,042.59% 100.00% - - - -
Div Payout % 48.66 % 100.25 % 0.53 % - % - % - % - % -
  YoY % -51.46% 18,815.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,181.13% 18,915.10% 100.00% - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 116,621 76,207 70,344 69,381 64,569 60,243 56,781 12.73%
  YoY % 53.03% 8.33% 1.39% 7.45% 7.18% 6.10% -
  Horiz. % 205.39% 134.21% 123.89% 122.19% 113.72% 106.10% 100.00%
NOSH 132,000 120,125 79,973 80,089 82,401 79,824 80,042 8.69%
  YoY % 9.89% 50.21% -0.14% -2.81% 3.23% -0.27% -
  Horiz. % 164.91% 150.08% 99.91% 100.06% 102.95% 99.73% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 12.91 % 14.05 % 11.63 % 10.37 % 9.74 % 7.27 % 11.07 % 2.59%
  YoY % -8.11% 20.81% 12.15% 6.47% 33.98% -34.33% -
  Horiz. % 116.62% 126.92% 105.06% 93.68% 87.99% 65.67% 100.00%
ROE 4.65 % 6.29 % 4.32 % 3.89 % 3.56 % 2.27 % 3.35 % 5.61%
  YoY % -26.07% 45.60% 11.05% 9.27% 56.83% -32.24% -
  Horiz. % 138.81% 187.76% 128.96% 116.12% 106.27% 67.76% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 31.83 28.40 32.67 32.50 27.78 23.52 21.51 6.74%
  YoY % 12.08% -13.07% 0.52% 16.99% 18.11% 9.34% -
  Horiz. % 147.98% 132.03% 151.88% 151.09% 129.15% 109.34% 100.00%
EPS 4.11 3.99 3.80 3.37 2.79 1.71 2.38 9.52%
  YoY % 3.01% 5.00% 12.76% 20.79% 63.16% -28.15% -
  Horiz. % 172.69% 167.65% 159.66% 141.60% 117.23% 71.85% 100.00%
DPS 2.00 4.00 0.02 0.00 0.00 0.00 0.00 -
  YoY % -50.00% 19,900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 20,000.00% 100.00% - - - -
NAPS 0.8835 0.6344 0.8796 0.8663 0.7836 0.7547 0.7094 3.72%
  YoY % 39.27% -27.88% 1.54% 10.55% 3.83% 6.39% -
  Horiz. % 124.54% 89.43% 123.99% 122.12% 110.46% 106.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 193,599
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 21.70 17.62 13.49 13.44 11.82 9.70 8.89 16.02%
  YoY % 23.16% 30.62% 0.37% 13.71% 21.86% 9.11% -
  Horiz. % 244.09% 198.20% 151.74% 151.18% 132.96% 109.11% 100.00%
EPS 2.80 2.48 1.57 1.39 1.19 0.71 0.98 19.10%
  YoY % 12.90% 57.96% 12.95% 16.81% 67.61% -27.55% -
  Horiz. % 285.71% 253.06% 160.20% 141.84% 121.43% 72.45% 100.00%
DPS 1.36 2.48 0.01 0.00 0.00 0.00 0.00 -
  YoY % -45.16% 24,700.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13,600.00% 24,800.00% 100.00% - - - -
NAPS 0.6024 0.3936 0.3634 0.3584 0.3335 0.3112 0.2933 12.73%
  YoY % 53.05% 8.31% 1.40% 7.47% 7.17% 6.10% -
  Horiz. % 205.39% 134.20% 123.90% 122.20% 113.71% 106.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 3.3600 2.7500 2.0800 0.8750 0.6700 0.4700 0.5300 -
P/RPS 10.56 9.68 6.37 2.69 2.41 2.00 2.46 27.46%
  YoY % 9.09% 51.96% 136.80% 11.62% 20.50% -18.70% -
  Horiz. % 429.27% 393.50% 258.94% 109.35% 97.97% 81.30% 100.00%
P/EPS 81.75 68.92 54.74 25.96 24.01 27.49 22.27 24.18%
  YoY % 18.62% 25.90% 110.86% 8.12% -12.66% 23.44% -
  Horiz. % 367.09% 309.47% 245.80% 116.57% 107.81% 123.44% 100.00%
EY 1.22 1.45 1.83 3.85 4.16 3.64 4.49 -19.50%
  YoY % -15.86% -20.77% -52.47% -7.45% 14.29% -18.93% -
  Horiz. % 27.17% 32.29% 40.76% 85.75% 92.65% 81.07% 100.00%
DY 0.60 1.45 0.01 0.00 0.00 0.00 0.00 -
  YoY % -58.62% 14,400.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,000.00% 14,500.00% 100.00% - - - -
P/NAPS 3.80 4.33 2.36 1.01 0.86 0.62 0.75 31.02%
  YoY % -12.24% 83.47% 133.66% 17.44% 38.71% -17.33% -
  Horiz. % 506.67% 577.33% 314.67% 134.67% 114.67% 82.67% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 08/12/16 09/12/15 18/12/14 30/12/13 17/12/12 29/12/11 28/12/10 -
Price 3.3300 2.8200 1.7400 0.9500 0.5000 0.5000 0.5000 -
P/RPS 10.46 9.93 5.33 2.92 1.80 2.13 2.32 28.50%
  YoY % 5.34% 86.30% 82.53% 62.22% -15.49% -8.19% -
  Horiz. % 450.86% 428.02% 229.74% 125.86% 77.59% 91.81% 100.00%
P/EPS 81.02 70.68 45.79 28.19 17.92 29.24 21.01 25.20%
  YoY % 14.63% 54.36% 62.43% 57.31% -38.71% 39.17% -
  Horiz. % 385.63% 336.41% 217.94% 134.17% 85.29% 139.17% 100.00%
EY 1.23 1.41 2.18 3.55 5.58 3.42 4.76 -20.17%
  YoY % -12.77% -35.32% -38.59% -36.38% 63.16% -28.15% -
  Horiz. % 25.84% 29.62% 45.80% 74.58% 117.23% 71.85% 100.00%
DY 0.60 1.42 0.01 0.00 0.00 0.00 0.00 -
  YoY % -57.75% 14,100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,000.00% 14,200.00% 100.00% - - - -
P/NAPS 3.77 4.45 1.98 1.10 0.64 0.66 0.70 32.36%
  YoY % -15.28% 124.75% 80.00% 71.88% -3.03% -5.71% -
  Horiz. % 538.57% 635.71% 282.86% 157.14% 91.43% 94.29% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

381  397  542  561 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 QES 0.265+0.02 
 INARI 2.28-0.12 
 HSI-C3P 0.365-0.005 
 EURO 0.235+0.025 
 MRCB 0.83-0.005 
 KAB 0.285+0.03 
 AAX 0.355+0.005 
 LIONIND 1.18-0.05 
 HSI-C3O 0.2650.00 
 MYEG 1.20-0.02 
Partners & Brokers