[SCGM] QoQ Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
19-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 1.59%
YoY- -8.52%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 96,876 102,180 82,111 80,165 80,498 85,892 75,070 18.43%
PBT 11,608 10,188 8,044 7,146 7,260 7,556 7,256 36.59%
Tax -2,150 -1,440 -1,848 -774 -988 -876 -201 381.99%
NP 9,458 8,748 6,196 6,372 6,272 6,680 7,055 21.47%
-
NP to SH 9,458 8,748 6,196 6,372 6,272 6,680 7,055 21.47%
-
Tax Rate 18.52% 14.13% 22.97% 10.83% 13.61% 11.59% 2.77% -
Total Cost 87,418 93,432 75,915 73,793 74,226 79,212 68,015 18.12%
-
Net Worth 62,701 62,726 63,399 59,661 60,375 58,841 57,927 5.39%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 62,701 62,726 63,399 59,661 60,375 58,841 57,927 5.39%
NOSH 80,016 80,109 79,948 80,050 79,999 79,904 79,988 0.02%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 9.76% 8.56% 7.55% 7.95% 7.79% 7.78% 9.40% -
ROE 15.08% 13.95% 9.77% 10.68% 10.39% 11.35% 12.18% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 121.07 127.55 102.71 100.14 100.62 107.49 93.85 18.41%
EPS 11.82 10.92 7.75 7.96 7.84 8.36 8.82 21.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7836 0.783 0.793 0.7453 0.7547 0.7364 0.7242 5.37%
Adjusted Per Share Value based on latest NOSH - 79,954
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 50.04 52.78 42.41 41.41 41.58 44.37 38.78 18.43%
EPS 4.89 4.52 3.20 3.29 3.24 3.45 3.64 21.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3239 0.324 0.3275 0.3082 0.3119 0.3039 0.2992 5.40%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.67 0.71 0.77 0.49 0.47 0.505 0.50 -
P/RPS 0.55 0.56 0.75 0.49 0.47 0.47 0.53 2.48%
P/EPS 5.67 6.50 9.94 6.16 5.99 6.04 5.67 0.00%
EY 17.64 15.38 10.06 16.24 16.68 16.55 17.64 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.97 0.66 0.62 0.69 0.69 15.73%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 17/12/12 28/09/12 29/06/12 19/03/12 29/12/11 28/09/11 28/06/11 -
Price 0.50 0.69 0.74 0.83 0.50 0.48 0.51 -
P/RPS 0.41 0.54 0.72 0.83 0.50 0.45 0.54 -16.70%
P/EPS 4.23 6.32 9.55 10.43 6.38 5.74 5.78 -18.71%
EY 23.64 15.83 10.47 9.59 15.68 17.42 17.29 23.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.88 0.93 1.11 0.66 0.65 0.70 -5.77%

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