[SCGM] QoQ TTM Result on 30-Apr-2017 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
21-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 7.59%
YoY- 13.9%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 212,093 204,664 194,573 178,785 158,365 149,641 141,744 30.72%
PBT 24,848 26,446 26,876 26,604 25,097 26,935 26,257 -3.60%
Tax -3,519 -3,534 -3,795 -3,603 -3,718 -5,483 -5,437 -25.11%
NP 21,329 22,912 23,081 23,001 21,379 21,452 20,820 1.61%
-
NP to SH 21,329 22,912 23,081 23,001 21,379 21,452 20,820 1.61%
-
Tax Rate 14.16% 13.36% 14.12% 13.54% 14.81% 20.36% 20.71% -
Total Cost 190,764 181,752 171,492 155,784 136,986 128,189 120,924 35.40%
-
Net Worth 170,585 167,968 167,488 160,930 120,916 116,621 113,721 30.94%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 10,791 10,532 10,292 10,752 10,559 11,760 13,925 -15.59%
Div Payout % 50.60% 45.97% 44.59% 46.75% 49.39% 54.82% 66.88% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 170,585 167,968 167,488 160,930 120,916 116,621 113,721 30.94%
NOSH 193,599 193,599 193,599 145,200 131,947 132,000 131,866 29.08%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 10.06% 11.19% 11.86% 12.87% 13.50% 14.34% 14.69% -
ROE 12.50% 13.64% 13.78% 14.29% 17.68% 18.39% 18.31% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 109.77 106.60 134.00 126.09 120.02 113.36 107.49 1.40%
EPS 11.04 11.93 15.90 16.22 16.20 16.25 15.79 -21.17%
DPS 5.59 5.49 7.09 7.58 8.00 8.91 10.56 -34.48%
NAPS 0.8829 0.8749 1.1535 1.135 0.9164 0.8835 0.8624 1.57%
Adjusted Per Share Value based on latest NOSH - 145,200
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 109.55 105.72 100.50 92.35 81.80 77.29 73.22 30.71%
EPS 11.02 11.83 11.92 11.88 11.04 11.08 10.75 1.66%
DPS 5.57 5.44 5.32 5.55 5.45 6.07 7.19 -15.61%
NAPS 0.8811 0.8676 0.8651 0.8313 0.6246 0.6024 0.5874 30.94%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 2.29 2.88 3.13 4.05 3.40 3.36 3.50 -
P/RPS 2.09 2.70 2.34 3.21 2.83 2.96 3.26 -25.58%
P/EPS 20.74 24.13 19.69 24.97 20.98 20.67 22.17 -4.33%
EY 4.82 4.14 5.08 4.01 4.77 4.84 4.51 4.51%
DY 2.44 1.90 2.26 1.87 2.35 2.65 3.02 -13.21%
P/NAPS 2.59 3.29 2.71 3.57 3.71 3.80 4.06 -25.83%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 13/03/18 07/12/17 07/09/17 21/06/17 15/03/17 08/12/16 02/09/16 -
Price 1.90 2.72 3.02 4.09 3.82 3.33 2.82 -
P/RPS 1.73 2.55 2.25 3.24 3.18 2.94 2.62 -24.11%
P/EPS 17.21 22.79 19.00 25.21 23.58 20.49 17.86 -2.43%
EY 5.81 4.39 5.26 3.97 4.24 4.88 5.60 2.47%
DY 2.94 2.02 2.35 1.85 2.09 2.68 3.74 -14.78%
P/NAPS 2.15 3.11 2.62 3.60 4.17 3.77 3.27 -24.32%

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