[SCGM] QoQ Annualized Quarter Result on 31-Jan-2014 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 4.77%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 106,800 109,104 100,300 102,020 103,540 102,976 96,894 6.68%
PBT 17,364 18,372 15,006 15,080 14,114 13,536 10,604 38.80%
Tax -4,200 -4,200 -3,516 -3,058 -2,640 -1,028 -2,651 35.78%
NP 13,164 14,172 11,490 12,021 11,474 12,508 7,953 39.79%
-
NP to SH 13,164 14,172 11,490 12,021 11,474 12,508 7,953 39.79%
-
Tax Rate 24.19% 22.86% 23.43% 20.28% 18.70% 7.59% 25.00% -
Total Cost 93,636 94,932 88,810 89,998 92,066 90,468 88,941 3.47%
-
Net Worth 70,346 69,420 73,396 70,911 69,316 69,001 66,016 4.31%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 31 - - - - - - -
Div Payout % 0.24% - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 70,346 69,420 73,396 70,911 69,316 69,001 66,016 4.31%
NOSH 79,975 79,977 80,013 79,999 80,013 79,974 80,010 -0.02%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 12.33% 12.99% 11.46% 11.78% 11.08% 12.15% 8.21% -
ROE 18.71% 20.41% 15.65% 16.95% 16.55% 18.13% 12.05% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 133.54 136.42 125.35 127.53 129.40 128.76 121.10 6.71%
EPS 16.46 17.72 14.36 15.03 14.34 15.64 9.94 39.83%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8796 0.868 0.9173 0.8864 0.8663 0.8628 0.8251 4.34%
Adjusted Per Share Value based on latest NOSH - 79,975
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 55.17 56.36 51.81 52.70 53.48 53.19 50.05 6.68%
EPS 6.80 7.32 5.93 6.21 5.93 6.46 4.11 39.75%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3634 0.3586 0.3791 0.3663 0.358 0.3564 0.341 4.32%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.08 1.98 1.47 0.88 0.875 0.955 0.55 -
P/RPS 1.56 1.45 1.17 0.69 0.68 0.74 0.45 128.53%
P/EPS 12.64 11.17 10.24 5.86 6.10 6.11 5.53 73.25%
EY 7.91 8.95 9.77 17.08 16.39 16.38 18.07 -42.26%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.28 1.60 0.99 1.01 1.11 0.67 130.97%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 18/12/14 12/09/14 23/06/14 28/03/14 30/12/13 26/09/13 28/06/13 -
Price 1.74 2.38 2.04 1.12 0.95 0.99 1.10 -
P/RPS 1.30 1.74 1.63 0.88 0.73 0.77 0.91 26.76%
P/EPS 10.57 13.43 14.21 7.45 6.62 6.33 11.07 -3.02%
EY 9.46 7.45 7.04 13.42 15.09 15.80 9.04 3.06%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.74 2.22 1.26 1.10 1.15 1.33 30.28%

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