[SCGM] QoQ TTM Result on 30-Apr-2013 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 5.76%
YoY- 23.17%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 99,124 100,226 97,093 96,894 96,271 90,300 86,183 9.74%
PBT 14,113 11,543 11,213 10,376 9,459 9,885 8,496 40.13%
Tax -3,167 -2,493 -2,633 -2,736 -2,235 -2,301 -1,776 46.89%
NP 10,946 9,050 8,580 7,640 7,224 7,584 6,720 38.31%
-
NP to SH 10,946 9,050 8,580 7,640 7,224 7,584 6,720 38.31%
-
Tax Rate 22.44% 21.60% 23.48% 26.37% 23.63% 23.28% 20.90% -
Total Cost 88,178 91,176 88,513 89,254 89,047 82,716 79,463 7.16%
-
Net Worth 70,890 69,381 69,001 66,043 64,025 64,569 62,726 8.47%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 70,890 69,381 69,001 66,043 64,025 64,569 62,726 8.47%
NOSH 79,975 80,089 79,974 80,043 79,942 82,401 80,109 -0.11%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 11.04% 9.03% 8.84% 7.88% 7.50% 8.40% 7.80% -
ROE 15.44% 13.04% 12.43% 11.57% 11.28% 11.75% 10.71% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 123.94 125.14 121.41 121.05 120.43 109.59 107.58 9.86%
EPS 13.69 11.30 10.73 9.54 9.04 9.20 8.39 38.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8864 0.8663 0.8628 0.8251 0.8009 0.7836 0.783 8.59%
Adjusted Per Share Value based on latest NOSH - 80,043
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 51.20 51.77 50.15 50.05 49.73 46.64 44.52 9.74%
EPS 5.65 4.67 4.43 3.95 3.73 3.92 3.47 38.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3662 0.3584 0.3564 0.3411 0.3307 0.3335 0.324 8.48%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.88 0.875 0.955 0.55 0.525 0.67 0.71 -
P/RPS 0.71 0.70 0.79 0.45 0.44 0.61 0.66 4.97%
P/EPS 6.43 7.74 8.90 5.76 5.81 7.28 8.46 -16.67%
EY 15.55 12.91 11.23 17.35 17.21 13.74 11.81 20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.01 1.11 0.67 0.66 0.86 0.91 5.76%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 30/12/13 26/09/13 28/06/13 29/03/13 17/12/12 28/09/12 -
Price 1.12 0.95 0.99 1.10 0.58 0.50 0.69 -
P/RPS 0.90 0.76 0.82 0.91 0.48 0.46 0.64 25.44%
P/EPS 8.18 8.41 9.23 11.52 6.42 5.43 8.23 -0.40%
EY 12.22 11.89 10.84 8.68 15.58 18.41 12.16 0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.10 1.15 1.33 0.72 0.64 0.88 26.95%

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