[SCGM] QoQ Cumulative Quarter Result on 31-Jul-2015 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -68.39%
YoY- 37.91%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 133,505 101,018 63,755 29,637 106,632 80,764 53,400 84.30%
PBT 25,757 20,660 11,779 5,936 20,607 13,580 8,682 106.60%
Tax -5,563 -3,928 -2,100 -1,050 -5,150 -3,150 -2,100 91.56%
NP 20,194 16,732 9,679 4,886 15,457 10,430 6,582 111.28%
-
NP to SH 20,194 16,732 9,679 4,886 15,457 10,430 6,582 111.28%
-
Tax Rate 21.60% 19.01% 17.83% 17.69% 24.99% 23.20% 24.19% -
Total Cost 113,311 84,286 54,076 24,751 91,175 70,334 46,818 80.35%
-
Net Worth 105,043 102,354 76,088 74,241 73,633 75,801 70,346 30.67%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 14,995 10,426 10,794 3,998 5,598 5,598 15 9939.94%
Div Payout % 74.26% 62.32% 111.52% 81.83% 36.22% 53.68% 0.24% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 105,043 102,354 76,088 74,241 73,633 75,801 70,346 30.67%
NOSH 124,962 122,668 119,938 79,967 79,984 79,984 79,975 34.68%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 15.13% 16.56% 15.18% 16.49% 14.50% 12.91% 12.33% -
ROE 19.22% 16.35% 12.72% 6.58% 20.99% 13.76% 9.36% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 106.84 82.35 53.16 37.06 133.32 100.97 66.77 36.84%
EPS 16.16 13.64 8.07 6.11 19.32 13.04 8.23 56.86%
DPS 12.00 8.50 9.00 5.00 7.00 7.00 0.02 7041.57%
NAPS 0.8406 0.8344 0.6344 0.9284 0.9206 0.9477 0.8796 -2.98%
Adjusted Per Share Value based on latest NOSH - 79,967
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 68.96 52.18 32.93 15.31 55.08 41.72 27.58 84.32%
EPS 10.43 8.64 5.00 2.52 7.98 5.39 3.40 111.26%
DPS 7.75 5.39 5.58 2.07 2.89 2.89 0.01 8371.52%
NAPS 0.5426 0.5287 0.393 0.3835 0.3803 0.3915 0.3634 30.66%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 2.96 3.05 2.75 3.77 2.72 2.34 2.08 -
P/RPS 2.77 3.70 5.17 10.17 2.04 2.32 3.12 -7.63%
P/EPS 18.32 22.36 34.08 61.70 14.08 17.94 25.27 -19.31%
EY 5.46 4.47 2.93 1.62 7.10 5.57 3.96 23.90%
DY 4.05 2.79 3.27 1.33 2.57 2.99 0.01 5394.04%
P/NAPS 3.52 3.66 4.33 4.06 2.95 2.47 2.36 30.57%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 23/06/16 14/03/16 09/12/15 18/08/15 22/06/15 18/03/15 18/12/14 -
Price 3.61 3.07 2.82 3.59 3.37 2.69 1.74 -
P/RPS 3.38 3.73 5.31 9.69 2.53 2.66 2.61 18.82%
P/EPS 22.34 22.51 34.94 58.76 17.44 20.63 21.14 3.75%
EY 4.48 4.44 2.86 1.70 5.73 4.85 4.73 -3.55%
DY 3.32 2.77 3.19 1.39 2.08 2.60 0.01 4711.66%
P/NAPS 4.29 3.68 4.45 3.87 3.66 2.84 1.98 67.51%

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