[SCGM] QoQ Cumulative Quarter Result on 31-Oct-2015 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
09-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 98.1%
YoY- 47.05%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 37,876 133,505 101,018 63,755 29,637 106,632 80,764 -39.66%
PBT 6,436 25,757 20,660 11,779 5,936 20,607 13,580 -39.24%
Tax -924 -5,563 -3,928 -2,100 -1,050 -5,150 -3,150 -55.88%
NP 5,512 20,194 16,732 9,679 4,886 15,457 10,430 -34.65%
-
NP to SH 5,512 20,194 16,732 9,679 4,886 15,457 10,430 -34.65%
-
Tax Rate 14.36% 21.60% 19.01% 17.83% 17.69% 24.99% 23.20% -
Total Cost 32,364 113,311 84,286 54,076 24,751 91,175 70,334 -40.42%
-
Net Worth 113,721 105,043 102,354 76,088 74,241 73,633 75,801 31.08%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 2,637 14,995 10,426 10,794 3,998 5,598 5,598 -39.48%
Div Payout % 47.85% 74.26% 62.32% 111.52% 81.83% 36.22% 53.68% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 113,721 105,043 102,354 76,088 74,241 73,633 75,801 31.08%
NOSH 131,866 124,962 122,668 119,938 79,967 79,984 79,984 39.60%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 14.55% 15.13% 16.56% 15.18% 16.49% 14.50% 12.91% -
ROE 4.85% 19.22% 16.35% 12.72% 6.58% 20.99% 13.76% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 28.72 106.84 82.35 53.16 37.06 133.32 100.97 -56.78%
EPS 4.18 16.16 13.64 8.07 6.11 19.32 13.04 -53.19%
DPS 2.00 12.00 8.50 9.00 5.00 7.00 7.00 -56.65%
NAPS 0.8624 0.8406 0.8344 0.6344 0.9284 0.9206 0.9477 -6.09%
Adjusted Per Share Value based on latest NOSH - 120,125
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 19.56 68.96 52.18 32.93 15.31 55.08 41.72 -39.67%
EPS 2.85 10.43 8.64 5.00 2.52 7.98 5.39 -34.63%
DPS 1.36 7.75 5.39 5.58 2.07 2.89 2.89 -39.52%
NAPS 0.5874 0.5426 0.5287 0.393 0.3835 0.3803 0.3915 31.09%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 3.50 2.96 3.05 2.75 3.77 2.72 2.34 -
P/RPS 12.19 2.77 3.70 5.17 10.17 2.04 2.32 202.54%
P/EPS 83.73 18.32 22.36 34.08 61.70 14.08 17.94 179.54%
EY 1.19 5.46 4.47 2.93 1.62 7.10 5.57 -64.29%
DY 0.57 4.05 2.79 3.27 1.33 2.57 2.99 -66.90%
P/NAPS 4.06 3.52 3.66 4.33 4.06 2.95 2.47 39.32%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 02/09/16 23/06/16 14/03/16 09/12/15 18/08/15 22/06/15 18/03/15 -
Price 2.82 3.61 3.07 2.82 3.59 3.37 2.69 -
P/RPS 9.82 3.38 3.73 5.31 9.69 2.53 2.66 139.05%
P/EPS 67.46 22.34 22.51 34.94 58.76 17.44 20.63 120.46%
EY 1.48 4.48 4.44 2.86 1.70 5.73 4.85 -54.70%
DY 0.71 3.32 2.77 3.19 1.39 2.08 2.60 -57.94%
P/NAPS 3.27 4.29 3.68 4.45 3.87 3.66 2.84 9.86%

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