[SCGM] QoQ Annualized Quarter Result on 31-Oct-2016 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
08-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- -0.79%
YoY- 13.0%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 214,656 178,785 167,837 159,782 151,504 133,505 134,690 36.47%
PBT 26,832 26,604 26,666 25,914 25,744 25,757 27,546 -1.73%
Tax -4,464 -3,603 -2,777 -4,040 -3,696 -5,563 -5,237 -10.10%
NP 22,368 23,001 23,889 21,874 22,048 20,194 22,309 0.17%
-
NP to SH 22,368 23,001 23,889 21,874 22,048 20,194 22,309 0.17%
-
Tax Rate 16.64% 13.54% 10.41% 15.59% 14.36% 21.60% 19.01% -
Total Cost 192,288 155,784 143,948 137,908 129,456 113,311 112,381 43.10%
-
Net Worth 167,488 160,930 120,995 116,621 113,721 105,043 102,354 38.90%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 8,712 11,343 10,562 10,560 10,549 14,995 13,902 -26.79%
Div Payout % 38.95% 49.32% 44.22% 48.28% 47.85% 74.26% 62.32% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 167,488 160,930 120,995 116,621 113,721 105,043 102,354 38.90%
NOSH 193,599 145,200 132,033 132,000 131,866 124,962 122,668 35.59%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 10.42% 12.87% 14.23% 13.69% 14.55% 15.13% 16.56% -
ROE 13.35% 14.29% 19.74% 18.76% 19.39% 19.22% 21.80% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 147.83 126.09 127.12 121.05 114.89 106.84 109.80 21.95%
EPS 15.40 17.12 18.09 16.58 16.72 16.16 18.19 -10.51%
DPS 6.00 8.00 8.00 8.00 8.00 12.00 11.33 -34.56%
NAPS 1.1535 1.135 0.9164 0.8835 0.8624 0.8406 0.8344 24.12%
Adjusted Per Share Value based on latest NOSH - 132,000
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 110.88 92.35 86.69 82.53 78.26 68.96 69.57 36.48%
EPS 11.55 11.88 12.34 11.30 11.39 10.43 11.52 0.17%
DPS 4.50 5.86 5.46 5.45 5.45 7.75 7.18 -26.78%
NAPS 0.8651 0.8313 0.625 0.6024 0.5874 0.5426 0.5287 38.89%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 3.13 4.05 3.40 3.36 3.50 2.96 3.05 -
P/RPS 2.12 3.21 2.67 2.78 3.05 2.77 2.78 -16.54%
P/EPS 20.32 24.97 18.79 20.28 20.93 18.32 16.77 13.66%
EY 4.92 4.01 5.32 4.93 4.78 5.46 5.96 -12.01%
DY 1.92 1.98 2.35 2.38 2.29 4.05 3.72 -35.68%
P/NAPS 2.71 3.57 3.71 3.80 4.06 3.52 3.66 -18.16%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 07/09/17 21/06/17 15/03/17 08/12/16 02/09/16 23/06/16 14/03/16 -
Price 3.02 4.09 3.82 3.33 2.82 3.61 3.07 -
P/RPS 2.04 3.24 3.01 2.75 2.45 3.38 2.80 -19.04%
P/EPS 19.60 25.21 21.11 20.10 16.87 22.34 16.88 10.48%
EY 5.10 3.97 4.74 4.98 5.93 4.48 5.92 -9.46%
DY 1.99 1.96 2.09 2.40 2.84 3.32 3.69 -33.77%
P/NAPS 2.62 3.60 4.17 3.77 3.27 4.29 3.68 -20.28%

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