[SCGM] QoQ Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 5.64%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 127,510 118,548 106,632 107,685 106,800 109,104 100,300 17.30%
PBT 23,558 23,744 20,607 18,106 17,364 18,372 15,006 34.96%
Tax -4,200 -4,200 -5,150 -4,200 -4,200 -4,200 -3,516 12.54%
NP 19,358 19,544 15,457 13,906 13,164 14,172 11,490 41.45%
-
NP to SH 19,358 19,544 15,457 13,906 13,164 14,172 11,490 41.45%
-
Tax Rate 17.83% 17.69% 24.99% 23.20% 24.19% 22.86% 23.43% -
Total Cost 108,152 99,004 91,175 93,778 93,636 94,932 88,810 13.99%
-
Net Worth 76,088 74,241 73,633 75,801 70,346 69,420 73,396 2.42%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 21,588 15,993 5,598 7,465 31 - - -
Div Payout % 111.52% 81.83% 36.22% 53.68% 0.24% - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 76,088 74,241 73,633 75,801 70,346 69,420 73,396 2.42%
NOSH 119,938 79,967 79,984 79,984 79,975 79,977 80,013 30.88%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 15.18% 16.49% 14.50% 12.91% 12.33% 12.99% 11.46% -
ROE 25.44% 26.32% 20.99% 18.35% 18.71% 20.41% 15.65% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 106.31 148.25 133.32 134.63 133.54 136.42 125.35 -10.37%
EPS 16.14 24.44 19.32 17.39 16.46 17.72 14.36 8.07%
DPS 18.00 20.00 7.00 9.33 0.04 0.00 0.00 -
NAPS 0.6344 0.9284 0.9206 0.9477 0.8796 0.868 0.9173 -21.74%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 65.86 61.23 55.08 55.62 55.17 56.36 51.81 17.29%
EPS 10.00 10.10 7.98 7.18 6.80 7.32 5.93 41.54%
DPS 11.15 8.26 2.89 3.86 0.02 0.00 0.00 -
NAPS 0.393 0.3835 0.3803 0.3915 0.3634 0.3586 0.3791 2.42%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.75 3.77 2.72 2.34 2.08 1.98 1.47 -
P/RPS 2.59 2.54 2.04 1.74 1.56 1.45 1.17 69.60%
P/EPS 17.04 15.43 14.08 13.46 12.64 11.17 10.24 40.29%
EY 5.87 6.48 7.10 7.43 7.91 8.95 9.77 -28.73%
DY 6.55 5.31 2.57 3.99 0.02 0.00 0.00 -
P/NAPS 4.33 4.06 2.95 2.47 2.36 2.28 1.60 93.84%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 09/12/15 18/08/15 22/06/15 18/03/15 18/12/14 12/09/14 23/06/14 -
Price 2.82 3.59 3.37 2.69 1.74 2.38 2.04 -
P/RPS 2.65 2.42 2.53 2.00 1.30 1.74 1.63 38.14%
P/EPS 17.47 14.69 17.44 15.47 10.57 13.43 14.21 14.71%
EY 5.72 6.81 5.73 6.46 9.46 7.45 7.04 -12.89%
DY 6.38 5.57 2.08 3.47 0.02 0.00 0.00 -
P/NAPS 4.45 3.87 3.66 2.84 1.98 2.74 2.22 58.77%

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