[SCGM] QoQ TTM Result on 30-Apr-2009 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 6.0%
YoY- 101.42%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 66,417 62,096 60,701 61,753 62,558 58,887 42,290 35.00%
PBT 8,495 7,342 6,746 6,343 6,438 7,280 5,783 29.13%
Tax -578 -397 -399 -546 -969 -1,144 -871 -23.86%
NP 7,917 6,945 6,347 5,797 5,469 6,136 4,912 37.34%
-
NP to SH 7,917 6,945 6,347 5,797 5,469 6,136 4,912 37.34%
-
Tax Rate 6.80% 5.41% 5.91% 8.61% 15.05% 15.71% 15.06% -
Total Cost 58,500 55,151 54,354 55,956 57,089 52,751 37,378 34.69%
-
Net Worth 52,343 50,968 53,103 49,073 46,503 48,671 47,526 6.62%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 1,999 1,999 1,999 1,999 669 669 669 107.04%
Div Payout % 25.25% 28.78% 31.50% 34.48% 12.24% 10.91% 13.62% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 52,343 50,968 53,103 49,073 46,503 48,671 47,526 6.62%
NOSH 80,000 79,912 79,999 79,963 79,047 80,000 80,078 -0.06%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 11.92% 11.18% 10.46% 9.39% 8.74% 10.42% 11.62% -
ROE 15.12% 13.63% 11.95% 11.81% 11.76% 12.61% 10.34% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 83.02 77.71 75.88 77.23 79.14 73.61 52.81 35.08%
EPS 9.90 8.69 7.93 7.25 6.92 7.67 6.13 37.53%
DPS 2.50 2.50 2.50 2.50 0.85 0.84 0.84 106.49%
NAPS 0.6543 0.6378 0.6638 0.6137 0.5883 0.6084 0.5935 6.69%
Adjusted Per Share Value based on latest NOSH - 79,963
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 34.31 32.07 31.35 31.90 32.31 30.42 21.84 35.02%
EPS 4.09 3.59 3.28 2.99 2.82 3.17 2.54 37.26%
DPS 1.03 1.03 1.03 1.03 0.35 0.35 0.35 104.95%
NAPS 0.2704 0.2633 0.2743 0.2535 0.2402 0.2514 0.2455 6.63%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.52 0.56 0.56 0.53 0.57 0.55 0.44 -
P/RPS 0.63 0.72 0.74 0.69 0.72 0.75 0.83 -16.74%
P/EPS 5.25 6.44 7.06 7.31 8.24 7.17 7.17 -18.71%
EY 19.03 15.52 14.17 13.68 12.14 13.95 13.94 22.99%
DY 4.81 4.46 4.46 4.72 1.49 1.52 1.90 85.43%
P/NAPS 0.79 0.88 0.84 0.86 0.97 0.90 0.74 4.44%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 19/03/10 23/12/09 18/09/09 26/06/09 26/03/09 10/12/08 - -
Price 0.51 0.50 0.57 0.60 0.58 0.79 0.00 -
P/RPS 0.61 0.64 0.75 0.78 0.73 1.07 0.00 -
P/EPS 5.15 5.75 7.18 8.28 8.38 10.30 0.00 -
EY 19.40 17.38 13.92 12.08 11.93 9.71 0.00 -
DY 4.90 5.00 4.39 4.17 1.46 1.06 0.00 -
P/NAPS 0.78 0.78 0.86 0.98 0.99 1.30 0.00 -

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