[SCGM] QoQ Cumulative Quarter Result on 30-Apr-2014 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
23-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 27.44%
YoY- 44.47%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 80,764 53,400 27,276 100,300 76,515 51,770 25,744 113.85%
PBT 13,580 8,682 4,593 15,006 11,310 7,057 3,384 151.89%
Tax -3,150 -2,100 -1,050 -3,516 -2,294 -1,320 -257 429.17%
NP 10,430 6,582 3,543 11,490 9,016 5,737 3,127 122.75%
-
NP to SH 10,430 6,582 3,543 11,490 9,016 5,737 3,127 122.75%
-
Tax Rate 23.20% 24.19% 22.86% 23.43% 20.28% 18.70% 7.59% -
Total Cost 70,334 46,818 23,733 88,810 67,499 46,033 22,617 112.61%
-
Net Worth 75,801 70,346 69,420 73,396 70,911 69,316 69,001 6.44%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 5,598 15 - - - - - -
Div Payout % 53.68% 0.24% - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 75,801 70,346 69,420 73,396 70,911 69,316 69,001 6.44%
NOSH 79,984 79,975 79,977 80,013 79,999 80,013 79,974 0.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 12.91% 12.33% 12.99% 11.46% 11.78% 11.08% 12.15% -
ROE 13.76% 9.36% 5.10% 15.65% 12.71% 8.28% 4.53% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 100.97 66.77 34.10 125.35 95.64 64.70 32.19 113.83%
EPS 13.04 8.23 4.43 14.36 11.27 7.17 3.91 122.73%
DPS 7.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9477 0.8796 0.868 0.9173 0.8864 0.8663 0.8628 6.43%
Adjusted Per Share Value based on latest NOSH - 80,063
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 41.72 27.58 14.09 51.81 39.52 26.74 13.30 113.84%
EPS 5.39 3.40 1.83 5.93 4.66 2.96 1.62 122.38%
DPS 2.89 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3915 0.3634 0.3586 0.3791 0.3663 0.358 0.3564 6.44%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.34 2.08 1.98 1.47 0.88 0.875 0.955 -
P/RPS 2.32 3.12 5.81 1.17 0.92 1.35 2.97 -15.14%
P/EPS 17.94 25.27 44.70 10.24 7.81 12.20 24.42 -18.53%
EY 5.57 3.96 2.24 9.77 12.81 8.19 4.09 22.79%
DY 2.99 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.36 2.28 1.60 0.99 1.01 1.11 70.19%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 18/03/15 18/12/14 12/09/14 23/06/14 28/03/14 30/12/13 26/09/13 -
Price 2.69 1.74 2.38 2.04 1.12 0.95 0.99 -
P/RPS 2.66 2.61 6.98 1.63 1.17 1.47 3.08 -9.28%
P/EPS 20.63 21.14 53.72 14.21 9.94 13.25 25.32 -12.73%
EY 4.85 4.73 1.86 7.04 10.06 7.55 3.95 14.62%
DY 2.60 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 1.98 2.74 2.22 1.26 1.10 1.15 82.40%

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