[SCGM] QoQ Cumulative Quarter Result on 30-Apr-2015 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
22-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 48.2%
YoY- 34.53%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 101,018 63,755 29,637 106,632 80,764 53,400 27,276 138.80%
PBT 20,660 11,779 5,936 20,607 13,580 8,682 4,593 171.74%
Tax -3,928 -2,100 -1,050 -5,150 -3,150 -2,100 -1,050 140.40%
NP 16,732 9,679 4,886 15,457 10,430 6,582 3,543 180.68%
-
NP to SH 16,732 9,679 4,886 15,457 10,430 6,582 3,543 180.68%
-
Tax Rate 19.01% 17.83% 17.69% 24.99% 23.20% 24.19% 22.86% -
Total Cost 84,286 54,076 24,751 91,175 70,334 46,818 23,733 132.23%
-
Net Worth 102,354 76,088 74,241 73,633 75,801 70,346 69,420 29.45%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 10,426 10,794 3,998 5,598 5,598 15 - -
Div Payout % 62.32% 111.52% 81.83% 36.22% 53.68% 0.24% - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 102,354 76,088 74,241 73,633 75,801 70,346 69,420 29.45%
NOSH 122,668 119,938 79,967 79,984 79,984 79,975 79,977 32.89%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 16.56% 15.18% 16.49% 14.50% 12.91% 12.33% 12.99% -
ROE 16.35% 12.72% 6.58% 20.99% 13.76% 9.36% 5.10% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 82.35 53.16 37.06 133.32 100.97 66.77 34.10 79.71%
EPS 13.64 8.07 6.11 19.32 13.04 8.23 4.43 111.21%
DPS 8.50 9.00 5.00 7.00 7.00 0.02 0.00 -
NAPS 0.8344 0.6344 0.9284 0.9206 0.9477 0.8796 0.868 -2.59%
Adjusted Per Share Value based on latest NOSH - 80,015
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 52.18 32.93 15.31 55.08 41.72 27.58 14.09 138.79%
EPS 8.64 5.00 2.52 7.98 5.39 3.40 1.83 180.63%
DPS 5.39 5.58 2.07 2.89 2.89 0.01 0.00 -
NAPS 0.5287 0.393 0.3835 0.3803 0.3915 0.3634 0.3586 29.44%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 3.05 2.75 3.77 2.72 2.34 2.08 1.98 -
P/RPS 3.70 5.17 10.17 2.04 2.32 3.12 5.81 -25.91%
P/EPS 22.36 34.08 61.70 14.08 17.94 25.27 44.70 -36.90%
EY 4.47 2.93 1.62 7.10 5.57 3.96 2.24 58.30%
DY 2.79 3.27 1.33 2.57 2.99 0.01 0.00 -
P/NAPS 3.66 4.33 4.06 2.95 2.47 2.36 2.28 36.97%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 14/03/16 09/12/15 18/08/15 22/06/15 18/03/15 18/12/14 12/09/14 -
Price 3.07 2.82 3.59 3.37 2.69 1.74 2.38 -
P/RPS 3.73 5.31 9.69 2.53 2.66 2.61 6.98 -34.07%
P/EPS 22.51 34.94 58.76 17.44 20.63 21.14 53.72 -43.91%
EY 4.44 2.86 1.70 5.73 4.85 4.73 1.86 78.33%
DY 2.77 3.19 1.39 2.08 2.60 0.01 0.00 -
P/NAPS 3.68 4.45 3.87 3.66 2.84 1.98 2.74 21.66%

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