[SCGM] QoQ Cumulative Quarter Result on 31-Jul-2014 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
12-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -69.16%
YoY- 13.3%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 106,632 80,764 53,400 27,276 100,300 76,515 51,770 62.09%
PBT 20,607 13,580 8,682 4,593 15,006 11,310 7,057 104.69%
Tax -5,150 -3,150 -2,100 -1,050 -3,516 -2,294 -1,320 148.44%
NP 15,457 10,430 6,582 3,543 11,490 9,016 5,737 93.97%
-
NP to SH 15,457 10,430 6,582 3,543 11,490 9,016 5,737 93.97%
-
Tax Rate 24.99% 23.20% 24.19% 22.86% 23.43% 20.28% 18.70% -
Total Cost 91,175 70,334 46,818 23,733 88,810 67,499 46,033 57.91%
-
Net Worth 73,633 75,801 70,346 69,420 73,396 70,911 69,316 4.12%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 5,598 5,598 15 - - - - -
Div Payout % 36.22% 53.68% 0.24% - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 73,633 75,801 70,346 69,420 73,396 70,911 69,316 4.12%
NOSH 79,984 79,984 79,975 79,977 80,013 79,999 80,013 -0.02%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 14.50% 12.91% 12.33% 12.99% 11.46% 11.78% 11.08% -
ROE 20.99% 13.76% 9.36% 5.10% 15.65% 12.71% 8.28% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 133.32 100.97 66.77 34.10 125.35 95.64 64.70 62.14%
EPS 19.32 13.04 8.23 4.43 14.36 11.27 7.17 93.99%
DPS 7.00 7.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.9206 0.9477 0.8796 0.868 0.9173 0.8864 0.8663 4.14%
Adjusted Per Share Value based on latest NOSH - 79,977
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 55.08 41.72 27.58 14.09 51.81 39.52 26.74 62.10%
EPS 7.98 5.39 3.40 1.83 5.93 4.66 2.96 94.05%
DPS 2.89 2.89 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3803 0.3915 0.3634 0.3586 0.3791 0.3663 0.358 4.12%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.72 2.34 2.08 1.98 1.47 0.88 0.875 -
P/RPS 2.04 2.32 3.12 5.81 1.17 0.92 1.35 31.78%
P/EPS 14.08 17.94 25.27 44.70 10.24 7.81 12.20 10.05%
EY 7.10 5.57 3.96 2.24 9.77 12.81 8.19 -9.10%
DY 2.57 2.99 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 2.47 2.36 2.28 1.60 0.99 1.01 104.73%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 22/06/15 18/03/15 18/12/14 12/09/14 23/06/14 28/03/14 30/12/13 -
Price 3.37 2.69 1.74 2.38 2.04 1.12 0.95 -
P/RPS 2.53 2.66 2.61 6.98 1.63 1.17 1.47 43.75%
P/EPS 17.44 20.63 21.14 53.72 14.21 9.94 13.25 20.16%
EY 5.73 4.85 4.73 1.86 7.04 10.06 7.55 -16.83%
DY 2.08 2.60 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 3.66 2.84 1.98 2.74 2.22 1.26 1.10 123.36%

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