[SCGM] QoQ TTM Result on 30-Apr-2016 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
23-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- -7.66%
YoY- 29.72%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 158,365 149,641 141,744 133,505 126,887 116,988 108,994 28.13%
PBT 25,097 26,935 26,257 25,757 26,847 22,864 21,110 12.16%
Tax -3,718 -5,483 -5,437 -5,563 -4,978 -4,200 -4,200 -7.77%
NP 21,379 21,452 20,820 20,194 21,869 18,664 16,910 16.83%
-
NP to SH 21,379 21,452 20,820 20,194 21,869 18,664 16,910 16.83%
-
Tax Rate 14.81% 20.36% 20.71% 21.60% 18.54% 18.37% 19.90% -
Total Cost 136,986 128,189 120,924 113,311 105,018 98,324 92,084 30.15%
-
Net Worth 120,916 116,621 113,721 111,074 106,806 76,207 74,241 38.22%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 10,559 11,760 13,925 15,286 12,643 12,803 8,014 20.08%
Div Payout % 49.39% 54.82% 66.88% 75.70% 57.81% 68.60% 47.39% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 120,916 116,621 113,721 111,074 106,806 76,207 74,241 38.22%
NOSH 131,947 132,000 131,866 132,137 128,003 120,125 79,967 39.42%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 13.50% 14.34% 14.69% 15.13% 17.24% 15.95% 15.51% -
ROE 17.68% 18.39% 18.31% 18.18% 20.48% 24.49% 22.78% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 120.02 113.36 107.49 101.03 99.13 97.39 136.30 -8.09%
EPS 16.20 16.25 15.79 15.28 17.08 15.54 21.15 -16.21%
DPS 8.00 8.91 10.56 11.57 9.88 10.66 10.02 -13.87%
NAPS 0.9164 0.8835 0.8624 0.8406 0.8344 0.6344 0.9284 -0.85%
Adjusted Per Share Value based on latest NOSH - 132,137
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 81.80 77.29 73.22 68.96 65.54 60.43 56.30 28.13%
EPS 11.04 11.08 10.75 10.43 11.30 9.64 8.73 16.85%
DPS 5.45 6.07 7.19 7.90 6.53 6.61 4.14 20.01%
NAPS 0.6246 0.6024 0.5874 0.5737 0.5517 0.3936 0.3835 38.22%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 3.40 3.36 3.50 2.96 3.05 2.75 3.77 -
P/RPS 2.83 2.96 3.26 2.93 3.08 2.82 2.77 1.43%
P/EPS 20.98 20.67 22.17 19.37 17.85 17.70 17.83 11.40%
EY 4.77 4.84 4.51 5.16 5.60 5.65 5.61 -10.20%
DY 2.35 2.65 3.02 3.91 3.24 3.88 2.66 -7.89%
P/NAPS 3.71 3.80 4.06 3.52 3.66 4.33 4.06 -5.80%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 15/03/17 08/12/16 02/09/16 23/06/16 14/03/16 09/12/15 18/08/15 -
Price 3.82 3.33 2.82 3.61 3.07 2.82 3.59 -
P/RPS 3.18 2.94 2.62 3.57 3.10 2.90 2.63 13.43%
P/EPS 23.58 20.49 17.86 23.62 17.97 18.15 16.98 24.34%
EY 4.24 4.88 5.60 4.23 5.57 5.51 5.89 -19.59%
DY 2.09 2.68 3.74 3.20 3.22 3.78 2.79 -17.44%
P/NAPS 4.17 3.77 3.27 4.29 3.68 4.45 3.87 5.07%

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