[SCGM] QoQ Cumulative Quarter Result on 30-Apr-2016 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
23-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- 20.69%
YoY- 30.65%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 125,878 79,891 37,876 133,505 101,018 63,755 29,637 161.12%
PBT 20,000 12,957 6,436 25,757 20,660 11,779 5,936 123.91%
Tax -2,083 -2,020 -924 -5,563 -3,928 -2,100 -1,050 57.55%
NP 17,917 10,937 5,512 20,194 16,732 9,679 4,886 136.86%
-
NP to SH 17,917 10,937 5,512 20,194 16,732 9,679 4,886 136.86%
-
Tax Rate 10.42% 15.59% 14.36% 21.60% 19.01% 17.83% 17.69% -
Total Cost 107,961 68,954 32,364 113,311 84,286 54,076 24,751 165.77%
-
Net Worth 120,995 116,621 113,721 105,043 102,354 76,088 74,241 38.28%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 7,922 5,280 2,637 14,995 10,426 10,794 3,998 57.43%
Div Payout % 44.22% 48.28% 47.85% 74.26% 62.32% 111.52% 81.83% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 120,995 116,621 113,721 105,043 102,354 76,088 74,241 38.28%
NOSH 132,033 132,000 131,866 124,962 122,668 119,938 79,967 39.48%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 14.23% 13.69% 14.55% 15.13% 16.56% 15.18% 16.49% -
ROE 14.81% 9.38% 4.85% 19.22% 16.35% 12.72% 6.58% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 95.34 60.52 28.72 106.84 82.35 53.16 37.06 87.21%
EPS 13.57 8.29 4.18 16.16 13.64 8.07 6.11 69.81%
DPS 6.00 4.00 2.00 12.00 8.50 9.00 5.00 12.86%
NAPS 0.9164 0.8835 0.8624 0.8406 0.8344 0.6344 0.9284 -0.85%
Adjusted Per Share Value based on latest NOSH - 132,137
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 65.02 41.27 19.56 68.96 52.18 32.93 15.31 161.10%
EPS 9.25 5.65 2.85 10.43 8.64 5.00 2.52 137.01%
DPS 4.09 2.73 1.36 7.75 5.39 5.58 2.07 57.13%
NAPS 0.625 0.6024 0.5874 0.5426 0.5287 0.393 0.3835 38.28%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 3.40 3.36 3.50 2.96 3.05 2.75 3.77 -
P/RPS 3.57 5.55 12.19 2.77 3.70 5.17 10.17 -50.07%
P/EPS 25.06 40.55 83.73 18.32 22.36 34.08 61.70 -45.00%
EY 3.99 2.47 1.19 5.46 4.47 2.93 1.62 81.88%
DY 1.76 1.19 0.57 4.05 2.79 3.27 1.33 20.43%
P/NAPS 3.71 3.80 4.06 3.52 3.66 4.33 4.06 -5.80%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 15/03/17 08/12/16 02/09/16 23/06/16 14/03/16 09/12/15 18/08/15 -
Price 3.82 3.33 2.82 3.61 3.07 2.82 3.59 -
P/RPS 4.01 5.50 9.82 3.38 3.73 5.31 9.69 -44.31%
P/EPS 28.15 40.19 67.46 22.34 22.51 34.94 58.76 -38.63%
EY 3.55 2.49 1.48 4.48 4.44 2.86 1.70 63.01%
DY 1.57 1.20 0.71 3.32 2.77 3.19 1.39 8.41%
P/NAPS 4.17 3.77 3.27 4.29 3.68 4.45 3.87 5.07%

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