[SCGM] QoQ Quarter Result on 31-Jan-2016 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
14-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 47.15%
YoY- 83.29%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 42,015 37,876 32,487 37,263 34,118 29,637 25,869 37.96%
PBT 6,521 6,436 5,097 8,881 5,843 5,936 6,187 3.55%
Tax -1,096 -924 -1,635 -1,828 -1,050 -1,050 -1,050 2.88%
NP 5,425 5,512 3,462 7,053 4,793 4,886 5,137 3.68%
-
NP to SH 5,425 5,512 3,462 7,053 4,793 4,886 5,137 3.68%
-
Tax Rate 16.81% 14.36% 32.08% 20.58% 17.97% 17.69% 16.97% -
Total Cost 36,590 32,364 29,025 30,210 29,325 24,751 20,732 45.79%
-
Net Worth 116,621 113,721 111,074 106,806 76,207 74,241 73,854 35.41%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 2,640 2,637 2,642 3,840 4,805 3,998 - -
Div Payout % 48.66% 47.85% 76.34% 54.45% 100.25% 81.83% - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 116,621 113,721 111,074 106,806 76,207 74,241 73,854 35.41%
NOSH 132,000 131,866 132,137 128,003 120,125 79,967 80,015 39.40%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 12.91% 14.55% 10.66% 18.93% 14.05% 16.49% 19.86% -
ROE 4.65% 4.85% 3.12% 6.60% 6.29% 6.58% 6.96% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 31.83 28.72 24.59 29.11 28.40 37.06 32.33 -1.02%
EPS 4.11 4.18 2.62 5.51 3.99 6.11 6.42 -25.61%
DPS 2.00 2.00 2.00 3.00 4.00 5.00 0.00 -
NAPS 0.8835 0.8624 0.8406 0.8344 0.6344 0.9284 0.923 -2.86%
Adjusted Per Share Value based on latest NOSH - 128,003
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 21.70 19.56 16.78 19.25 17.62 15.31 13.36 37.97%
EPS 2.80 2.85 1.79 3.64 2.48 2.52 2.65 3.72%
DPS 1.36 1.36 1.37 1.98 2.48 2.07 0.00 -
NAPS 0.6024 0.5874 0.5737 0.5517 0.3936 0.3835 0.3815 35.41%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 3.36 3.50 2.96 3.05 2.75 3.77 2.72 -
P/RPS 10.56 12.19 12.04 10.48 9.68 10.17 8.41 16.30%
P/EPS 81.75 83.73 112.98 55.35 68.92 61.70 42.37 54.67%
EY 1.22 1.19 0.89 1.81 1.45 1.62 2.36 -35.45%
DY 0.60 0.57 0.68 0.98 1.45 1.33 0.00 -
P/NAPS 3.80 4.06 3.52 3.66 4.33 4.06 2.95 18.29%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 08/12/16 02/09/16 23/06/16 14/03/16 09/12/15 18/08/15 22/06/15 -
Price 3.33 2.82 3.61 3.07 2.82 3.59 3.37 -
P/RPS 10.46 9.82 14.68 10.55 9.93 9.69 10.42 0.25%
P/EPS 81.02 67.46 137.79 55.72 70.68 58.76 52.49 33.38%
EY 1.23 1.48 0.73 1.79 1.41 1.70 1.91 -25.32%
DY 0.60 0.71 0.55 0.98 1.42 1.39 0.00 -
P/NAPS 3.77 3.27 4.29 3.68 4.45 3.87 3.65 2.16%

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