[SCGM] QoQ Cumulative Quarter Result on 31-Jul-2016 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
02-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -72.7%
YoY- 12.81%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 178,785 125,878 79,891 37,876 133,505 101,018 63,755 98.98%
PBT 26,604 20,000 12,957 6,436 25,757 20,660 11,779 72.22%
Tax -3,603 -2,083 -2,020 -924 -5,563 -3,928 -2,100 43.36%
NP 23,001 17,917 10,937 5,512 20,194 16,732 9,679 78.17%
-
NP to SH 23,001 17,917 10,937 5,512 20,194 16,732 9,679 78.17%
-
Tax Rate 13.54% 10.42% 15.59% 14.36% 21.60% 19.01% 17.83% -
Total Cost 155,784 107,961 68,954 32,364 113,311 84,286 54,076 102.59%
-
Net Worth 160,930 120,995 116,621 113,721 105,043 102,354 76,088 64.84%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 11,343 7,922 5,280 2,637 14,995 10,426 10,794 3.36%
Div Payout % 49.32% 44.22% 48.28% 47.85% 74.26% 62.32% 111.52% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 160,930 120,995 116,621 113,721 105,043 102,354 76,088 64.84%
NOSH 145,200 132,033 132,000 131,866 124,962 122,668 119,938 13.60%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 12.87% 14.23% 13.69% 14.55% 15.13% 16.56% 15.18% -
ROE 14.29% 14.81% 9.38% 4.85% 19.22% 16.35% 12.72% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 126.09 95.34 60.52 28.72 106.84 82.35 53.16 77.94%
EPS 17.12 13.57 8.29 4.18 16.16 13.64 8.07 65.17%
DPS 8.00 6.00 4.00 2.00 12.00 8.50 9.00 -7.55%
NAPS 1.135 0.9164 0.8835 0.8624 0.8406 0.8344 0.6344 47.42%
Adjusted Per Share Value based on latest NOSH - 131,866
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 92.35 65.02 41.27 19.56 68.96 52.18 32.93 98.99%
EPS 11.88 9.25 5.65 2.85 10.43 8.64 5.00 78.15%
DPS 5.86 4.09 2.73 1.36 7.75 5.39 5.58 3.32%
NAPS 0.8313 0.625 0.6024 0.5874 0.5426 0.5287 0.393 64.85%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 4.05 3.40 3.36 3.50 2.96 3.05 2.75 -
P/RPS 3.21 3.57 5.55 12.19 2.77 3.70 5.17 -27.24%
P/EPS 24.97 25.06 40.55 83.73 18.32 22.36 34.08 -18.74%
EY 4.01 3.99 2.47 1.19 5.46 4.47 2.93 23.29%
DY 1.98 1.76 1.19 0.57 4.05 2.79 3.27 -28.44%
P/NAPS 3.57 3.71 3.80 4.06 3.52 3.66 4.33 -12.08%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 15/03/17 08/12/16 02/09/16 23/06/16 14/03/16 09/12/15 -
Price 4.09 3.82 3.33 2.82 3.61 3.07 2.82 -
P/RPS 3.24 4.01 5.50 9.82 3.38 3.73 5.31 -28.08%
P/EPS 25.21 28.15 40.19 67.46 22.34 22.51 34.94 -19.57%
EY 3.97 3.55 2.49 1.48 4.48 4.44 2.86 24.46%
DY 1.96 1.57 1.20 0.71 3.32 2.77 3.19 -27.74%
P/NAPS 3.60 4.17 3.77 3.27 4.29 3.68 4.45 -13.18%

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