[SCGM] QoQ Annualized Quarter Result on 31-Jan-2016 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
14-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 15.25%
YoY- 60.42%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 159,782 151,504 133,505 134,690 127,510 118,548 106,632 30.78%
PBT 25,914 25,744 25,757 27,546 23,558 23,744 20,607 16.42%
Tax -4,040 -3,696 -5,563 -5,237 -4,200 -4,200 -5,150 -14.87%
NP 21,874 22,048 20,194 22,309 19,358 19,544 15,457 25.91%
-
NP to SH 21,874 22,048 20,194 22,309 19,358 19,544 15,457 25.91%
-
Tax Rate 15.59% 14.36% 21.60% 19.01% 17.83% 17.69% 24.99% -
Total Cost 137,908 129,456 113,311 112,381 108,152 99,004 91,175 31.60%
-
Net Worth 116,621 113,721 105,043 102,354 76,088 74,241 73,633 35.68%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 10,560 10,549 14,995 13,902 21,588 15,993 5,598 52.37%
Div Payout % 48.28% 47.85% 74.26% 62.32% 111.52% 81.83% 36.22% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 116,621 113,721 105,043 102,354 76,088 74,241 73,633 35.68%
NOSH 132,000 131,866 124,962 122,668 119,938 79,967 79,984 39.44%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 13.69% 14.55% 15.13% 16.56% 15.18% 16.49% 14.50% -
ROE 18.76% 19.39% 19.22% 21.80% 25.44% 26.32% 20.99% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 121.05 114.89 106.84 109.80 106.31 148.25 133.32 -6.20%
EPS 16.58 16.72 16.16 18.19 16.14 24.44 19.32 -9.65%
DPS 8.00 8.00 12.00 11.33 18.00 20.00 7.00 9.26%
NAPS 0.8835 0.8624 0.8406 0.8344 0.6344 0.9284 0.9206 -2.69%
Adjusted Per Share Value based on latest NOSH - 128,003
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 82.53 78.26 68.96 69.57 65.86 61.23 55.08 30.78%
EPS 11.30 11.39 10.43 11.52 10.00 10.10 7.98 25.96%
DPS 5.45 5.45 7.75 7.18 11.15 8.26 2.89 52.34%
NAPS 0.6024 0.5874 0.5426 0.5287 0.393 0.3835 0.3803 35.69%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 3.36 3.50 2.96 3.05 2.75 3.77 2.72 -
P/RPS 2.78 3.05 2.77 2.78 2.59 2.54 2.04 22.80%
P/EPS 20.28 20.93 18.32 16.77 17.04 15.43 14.08 27.39%
EY 4.93 4.78 5.46 5.96 5.87 6.48 7.10 -21.49%
DY 2.38 2.29 4.05 3.72 6.55 5.31 2.57 -4.96%
P/NAPS 3.80 4.06 3.52 3.66 4.33 4.06 2.95 18.29%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 08/12/16 02/09/16 23/06/16 14/03/16 09/12/15 18/08/15 22/06/15 -
Price 3.33 2.82 3.61 3.07 2.82 3.59 3.37 -
P/RPS 2.75 2.45 3.38 2.80 2.65 2.42 2.53 5.68%
P/EPS 20.10 16.87 22.34 16.88 17.47 14.69 17.44 9.87%
EY 4.98 5.93 4.48 5.92 5.72 6.81 5.73 -8.88%
DY 2.40 2.84 3.32 3.69 6.38 5.57 2.08 9.96%
P/NAPS 3.77 3.27 4.29 3.68 4.45 3.87 3.66 1.98%

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