[SCGM] QoQ Annualized Quarter Result on 31-Jul-2015 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 26.44%
YoY- 37.91%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 133,505 134,690 127,510 118,548 106,632 107,685 106,800 16.05%
PBT 25,757 27,546 23,558 23,744 20,607 18,106 17,364 30.09%
Tax -5,563 -5,237 -4,200 -4,200 -5,150 -4,200 -4,200 20.62%
NP 20,194 22,309 19,358 19,544 15,457 13,906 13,164 33.04%
-
NP to SH 20,194 22,309 19,358 19,544 15,457 13,906 13,164 33.04%
-
Tax Rate 21.60% 19.01% 17.83% 17.69% 24.99% 23.20% 24.19% -
Total Cost 113,311 112,381 108,152 99,004 91,175 93,778 93,636 13.57%
-
Net Worth 105,043 102,354 76,088 74,241 73,633 75,801 70,346 30.67%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 14,995 13,902 21,588 15,993 5,598 7,465 31 6085.27%
Div Payout % 74.26% 62.32% 111.52% 81.83% 36.22% 53.68% 0.24% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 105,043 102,354 76,088 74,241 73,633 75,801 70,346 30.67%
NOSH 124,962 122,668 119,938 79,967 79,984 79,984 79,975 34.68%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 15.13% 16.56% 15.18% 16.49% 14.50% 12.91% 12.33% -
ROE 19.22% 21.80% 25.44% 26.32% 20.99% 18.35% 18.71% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 106.84 109.80 106.31 148.25 133.32 134.63 133.54 -13.83%
EPS 16.16 18.19 16.14 24.44 19.32 17.39 16.46 -1.21%
DPS 12.00 11.33 18.00 20.00 7.00 9.33 0.04 4397.00%
NAPS 0.8406 0.8344 0.6344 0.9284 0.9206 0.9477 0.8796 -2.98%
Adjusted Per Share Value based on latest NOSH - 79,967
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 68.96 69.57 65.86 61.23 55.08 55.62 55.17 16.05%
EPS 10.43 11.52 10.00 10.10 7.98 7.18 6.80 33.03%
DPS 7.75 7.18 11.15 8.26 2.89 3.86 0.02 5234.47%
NAPS 0.5426 0.5287 0.393 0.3835 0.3803 0.3915 0.3634 30.66%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 2.96 3.05 2.75 3.77 2.72 2.34 2.08 -
P/RPS 2.77 2.78 2.59 2.54 2.04 1.74 1.56 46.68%
P/EPS 18.32 16.77 17.04 15.43 14.08 13.46 12.64 28.10%
EY 5.46 5.96 5.87 6.48 7.10 7.43 7.91 -21.91%
DY 4.05 3.72 6.55 5.31 2.57 3.99 0.02 3359.57%
P/NAPS 3.52 3.66 4.33 4.06 2.95 2.47 2.36 30.57%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 23/06/16 14/03/16 09/12/15 18/08/15 22/06/15 18/03/15 18/12/14 -
Price 3.61 3.07 2.82 3.59 3.37 2.69 1.74 -
P/RPS 3.38 2.80 2.65 2.42 2.53 2.00 1.30 89.19%
P/EPS 22.34 16.88 17.47 14.69 17.44 15.47 10.57 64.76%
EY 4.48 5.92 5.72 6.81 5.73 6.46 9.46 -39.27%
DY 3.32 3.69 6.38 5.57 2.08 3.47 0.02 2929.87%
P/NAPS 4.29 3.68 4.45 3.87 3.66 2.84 1.98 67.51%

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